1.616
RevenueFr B
1.078
1.141
1.186
1.218
1.296
1.324
1.374
1.458
1.540
1.609
1.707
4.43%
4.75%
75
2.65
Revenue growth%
16.32
16.30
16.06
17.16
15.33
13.75
14.45
13.22
14.33
15.46
19.72
14.33
15.39
29
16.88
Gross margin%
4.08
1.73
0.40
0.65
1.65
3.76
4.55
5.28
3.38
1.65
3.67
3.76
2.55
35
15.71
Operating margin%
14.80
16.13
17.16
15.29
14.55
13.60
13.31
12.77
15.53
17.94
29.92
13.60
15.04
35
16.79
Net margin%
19.66
20.66
19.62
21.11
20.50
18.10
18.60
17.82
19.43
18.05
20.35
18.10
19.52
63
36.21
P/E ratio (avg)x
20.31
19.23
19.74
17.51
15.21
16.53
14.84
13.05
12.36
10.90
21.55
13.05
15.87
33
19.97
EV/EBITx
9.303
9.453
8.119
8.760
8.567
8.675
8.968
7.793
6.963
7.226
32.43
7.793
8.621
23
7.29
FCF yield (avg)%
13.35
13.75
15.80
14.63
13.83
11.34
11.02
8.33
11.02
8.64
22.40
11.02
12.34
12
19.81
FCF margin%
25.17
26.02
27.18
25.31
25.76
24.46
25.61
25.07
25.48
26.16
18.72
25.48
25.55
89
1.165
FCF / Net incomex
1.042
1.022
1.066
1.020
0.947
0.985
1.065
1.222
1.164
1.140
0.161
1.140
1.054
75
22.61
ROIC%
25.53
25.60
26.54
26.66
27.03
25.37
24.39
21.57
21.46
24.18
17.86
24.18
25.45
72
6.63
Return on equity%
16.46
16.35
17.73
19.80
21.95
23.02
25.10
24.94
25.76
26.49
15.56
25.10
22.49
27
21.56
Return on assets%
7.88
5.50
8.32
6.10
7.19
8.09
9.17
10.40
9.40
11.73
11.28
9.40
8.21
46
162.30
EPSFr
293.33
283.91
281.72
308.27
343.75
403.31
430.11
460.31
527.91
519.55
178.10
8.61%
7.14%
—
21.10
EPS growth%
11.80
12.67
10.92
11.25
9.06
10.88
9.33
8.52
8.73
7.12
3.72
8.73
10.11
20
214.16
Bookvalue per shFr
180.93
166.64
157.12
149.00
141.35
135.26
138.42
141.13
130.98
122.46
192.80
(2.83%)
(3.32%)
—
146.34
FCF per shareFr
76.25
84.20
84.88
79.52
75.10
77.25
78.62
78.97
76.13
74.16
112.74
(0.25%)
(0.55%)
—
171.21
Dividend per shFr
115.94
128.28
120.64
124.58
145.33
150.14
155.73
170.24
198.53
228.72
195.01
9.49%
7.64%
—
9.84
Div yield (avg)%
8.68
9.96
9.14
6.72
8.59
10.04
13.02
13.21
14.51
16.43
27.29
13.21
10.00
25
4.89
Payout ratio%
9.32
7.07
8.57
7.55
7.43
9.21
10.65
13.63
15.47
15.11
20.38
13.63
9.27
26
5.559
Shares (diluted)M
8.185
8.310
9.130
10.08
10.01
10.28
12.41
14.08
13.69
13.37
5.537
5.96%
5.58%
18
22.16
Buyback yield%
5.58
2.74
5.67
8.18
6.85
5.55
7.21
6.67
6.98
6.93
9.27
6.93
6.76
6
1.146
D/E ratiox
0.595
0.595
0.565
0.585
0.561
0.542
0.594
0.515
0.453
0.444
0.601
0.515
0.563
11
751.0
Enterprise valueFr M
204.6
209.0
220.9
254.2
271.9
280.1
261.7
284.1
281.2
280.9
601.6
0.65%
3.36%
7
1,278
LT debtFr M
660.4
731.2
694.0
714.1
701.1
760.8
746.7
826.5
732.5
705.0
944.6
0.11%
0.01%
37
Cost of revenue
4.60%
0.99×
Operating expenses
4.70%
1.00×
Spread over hurdle
17.94%