0.846
RevenueFr B
0.527
0.559
0.596
0.651
0.693
0.762
0.833
0.892
0.972
1.061
0.901
8.87%
8.23%
35
4.65
Revenue growth%
0.79
3.74
2.30
4.71
5.65
6.32
4.09
5.91
4.87
6.93
12.79
5.91
4.79
31
22.92
Gross margin%
12.22
13.64
15.38
17.55
17.06
19.11
21.78
24.27
23.39
22.34
6.37
22.34
18.33
52
24.44
Operating margin%
6.71
5.21
4.11
1.66
2.90
2.14
0.40
0.40
1.48
0.40
13.00
0.40
1.90
15
13.23
Net margin%
12.71
11.24
11.21
11.68
14.28
13.40
15.38
12.98
15.54
18.03
21.56
15.38
13.19
88
32.39
P/E ratio (avg)x
38.09
41.08
37.33
34.34
30.19
32.14
32.84
33.96
29.69
27.34
18.11
32.14
33.40
78
6.491
EV/EBITx
44.31
51.41
56.29
55.17
60.87
59.96
57.90
56.40
54.07
52.47
30.76
56.40
55.73
90
29.25
FCF yield (avg)%
16.72
17.15
18.42
16.21
13.32
11.30
10.83
10.95
9.46
12.42
15.36
10.95
12.87
76
6.90
FCF margin%
15.62
13.28
14.39
17.31
15.90
18.89
18.98
18.19
19.46
16.47
25.49
18.89
16.89
7
1.416
FCF / Net incomex
2.673
3.049
3.406
3.347
3.702
4.456
5.339
5.893
6.862
7.542
1.332
5.893
4.079
17
19.83
ROIC%
13.54
16.53
18.02
18.88
17.84
16.86
18.08
15.45
13.39
11.73
23.65
15.45
16.69
40
15.62
Return on equity%
4.20
3.71
3.31
6.19
8.75
6.46
4.92
2.40
2.71
0.40
20.89
2.71
3.96
53
10.28
Return on assets%
3.66
5.45
2.61
3.29
2.08
4.09
5.49
5.17
5.80
4.92
17.39
5.17
4.50
22
14.20
EPSFr
5.79
5.60
5.78
5.26
4.89
5.07
5.05
5.06
4.72
4.41
14.49
(2.01%)
(3.04%)
—
22.17
EPS growth%
23.85
22.63
21.13
18.69
17.42
15.50
17.38
17.73
20.31
20.24
10.02
17.73
19.46
69
13.81
Bookvalue per shFr
18.15
18.85
17.64
15.94
14.00
15.57
16.64
17.93
18.74
18.01
6.59
5.16%
0.31%
—
16.23
FCF per shareFr
22.06
24.28
22.66
22.63
25.10
28.07
31.16
30.68
33.13
36.11
5.41
7.54%
4.79%
—
8.57
Dividend per shFr
20.44
22.56
25.01
26.58
30.63
34.99
41.38
44.46
47.74
48.05
12.46
9.42%
8.82%
—
16.69
Div yield (avg)%
8.12
8.37
7.07
6.28
8.97
9.40
7.64
6.19
4.91
6.09
8.69
6.19
7.36
79
20.83
Payout ratio%
19.61
21.88
22.02
19.97
20.38
20.35
17.71
17.21
18.59
17.59
21.23
17.71
19.79
45
74.29
Shares (diluted)M
67.31
65.60
66.54
66.54
69.40
69.00
65.68
65.68
61.83
61.28
73.88
(2.46%)
(0.94%)
28
22.02
Buyback yield%
16.17
14.46
16.24
16.69
16.64
14.26
14.76
17.12
17.99
16.33
2.79
16.33
16.29
67
0.440
D/E ratiox
0.692
0.671
0.583
0.566
0.581
0.569
0.586
0.535
0.549
0.572
1.667
0.569
0.577
81
0.917
Enterprise valueFr B
0.897
0.945
0.910
1.016
0.989
0.986
0.972
1.060
1.068
1.239
0.600
4.61%
3.68%
85
684.2
LT debtFr M
385.7
372.3
368.1
350.6
346.5
354.4
371.8
412.3
397.4
428.6
521.7
4.35%
1.65%
63
Cost of revenue
8.72%
1.05×
Operating expenses
7.76%
0.96×
Cash and investments
19.17%
Property and equipment
16.62%
Spread over hurdle
36.22%