278.8
RevenueFr M
164.3
175.4
188.2
199.7
214.0
229.4
251.2
270.3
293.2
310.4
292.5
7.72%
7.15%
91
3.66
Revenue growth%
28.74
27.64
29.71
28.03
29.19
31.95
33.92
35.73
38.10
37.22
7.24
35.73
30.83
7
14.04
Gross margin%
19.49
16.59
16.33
14.45
13.61
12.43
14.27
16.79
16.78
18.78
16.38
16.78
16.46
43
12.24
Operating margin%
16.46
17.05
19.36
18.49
20.72
19.53
22.15
21.17
19.95
20.16
11.71
20.16
19.74
84
28.92
Net margin%
13.62
11.67
9.21
7.08
9.00
11.17
12.55
9.57
8.17
6.95
16.42
9.57
9.39
51
34.81
P/E ratio (avg)x
21.05
23.29
26.96
29.65
33.93
31.71
30.91
34.78
37.96
38.13
15.03
34.78
31.31
54
17.54
EV/EBITx
31.01
30.07
26.84
23.81
23.72
26.42
28.98
27.89
27.70
29.79
36.10
27.89
27.80
50
4.53
FCF yield (avg)%
13.08
14.75
14.69
17.48
14.66
13.74
15.20
13.92
14.67
12.14
13.15
13.92
14.66
93
3.20
FCF margin%
3.08
1.39
0.80
3.23
4.73
5.82
6.58
4.17
4.94
4.13
12.68
4.94
4.15
78
0.280
FCF / Net incomex
1.335
1.389
1.542
1.631
1.744
1.880
2.188
2.551
2.711
2.877
0.364
2.551
1.812
8
26.50
ROIC%
17.41
15.20
12.88
12.99
12.62
15.46
13.58
16.39
13.71
12.64
16.00
13.71
13.64
91
21.69
Return on equity%
14.79
17.54
17.51
14.99
13.34
10.75
10.94
9.32
8.05
10.83
8.75
10.75
12.14
59
26.01
Return on assets%
7.15
8.98
9.63
10.51
10.81
8.49
5.89
5.64
3.45
1.68
7.58
5.64
7.82
26
37.07
EPSFr
100.11
113.60
119.16
123.52
124.31
130.08
150.20
171.67
204.08
242.11
38.33
14.26%
9.58%
—
19.10
EPS growth%
5.43
5.19
5.21
7.77
8.35
8.30
10.86
10.86
11.46
8.85
6.78
10.86
8.33
82
48.43
Bookvalue per shFr
10.21
11.05
12.60
12.23
12.90
12.52
13.84
14.06
14.21
14.57
13.58
2.46%
3.76%
—
37.31
FCF per shareFr
36.85
44.15
42.78
42.34
47.00
50.98
59.91
61.06
68.82
72.05
50.13
8.92%
7.82%
—
57.51
Dividend per shFr
52.94
61.37
60.09
57.57
59.42
62.31
62.12
58.34
58.84
64.17
34.96
1.55%
2.48%
—
19.99
Div yield (avg)%
31.54
31.17
31.49
32.83
30.56
27.78
27.50
25.43
25.15
25.06
20.46
25.43
29.17
36
9.11
Payout ratio%
22.43
21.03
23.06
25.42
24.52
26.27
25.66
26.70
24.82
25.68
24.41
25.68
25.12
66
3.411
Shares (diluted)M
5.236
5.313
5.496
6.422
7.121
7.567
7.753
8.192
9.024
9.592
3.362
6.14%
7.14%
26
6.80
Buyback yield%
21.91
20.65
22.15
21.90
24.31
25.94
24.29
25.42
26.71
26.89
17.21
25.94
24.30
21
0.599
D/E ratiox
1.560
1.511
1.669
1.589
1.567
1.564
1.738
1.715
1.867
2.006
1.653
1.738
1.629
70
297.8
Enterprise valueFr M
398.2
420.5
443.8
441.0
527.2
550.0
643.5
648.8
671.1
695.1
117.4
5.68%
6.23%
90
19.58
LT debtFr M
77.11
73.83
74.28
82.33
82.02
93.32
87.03
92.27
95.00
89.53
239.2
1.77%
2.01%
41
Cost of revenue
7.23%
1.01×
Operating expenses
6.85%
0.97×
Goodwill & intangibles
17.93%