0.716
RevenueFr B
2.205
2.196
2.178
2.166
2.120
2.138
2.166
2.164
2.144
2.187
0.767
0.62%
(0.24%)
71
9.69
Revenue growth%
13.10
10.86
12.35
10.86
11.00
9.12
11.63
13.36
10.88
13.40
5.63
11.63
11.31
6
18.28
Gross margin%
17.61
15.67
13.89
15.86
14.85
15.06
12.44
13.71
15.33
17.34
13.35
15.06
15.20
72
25.65
Operating margin%
2.33
0.40
1.78
0.40
0.40
2.60
3.82
3.38
4.86
7.42
19.52
3.82
2.46
77
2.18
Net margin%
13.39
13.34
13.67
10.98
9.32
10.52
13.28
14.29
14.10
16.12
11.69
14.10
13.36
8
34.33
P/E ratio (avg)x
26.94
27.33
28.88
26.63
26.77
26.88
24.64
27.16
26.47
25.38
6.805
26.47
26.82
75
36.98
EV/EBITx
13.07
13.99
15.14
15.29
15.54
15.90
16.31
18.76
19.53
20.48
11.33
18.76
15.72
55
10.74
FCF yield (avg)%
19.00
21.52
22.47
19.75
19.27
16.51
17.99
16.32
18.28
20.23
25.21
17.99
19.14
49
5.61
FCF margin%
17.12
18.20
19.05
16.06
18.46
19.96
19.78
21.65
20.80
20.71
12.98
20.71
19.42
59
0.590
FCF / Net incomex
0.922
0.905
0.943
0.977
0.966
0.905
0.878
0.847
0.877
0.844
0.458
0.877
0.905
40
9.79
ROIC%
20.02
17.66
15.26
15.26
16.14
14.45
12.04
9.16
11.27
13.58
23.89
12.04
14.85
28
27.84
Return on equity%
0.40
0.40
1.04
2.30
2.25
2.86
1.32
2.08
0.69
1.41
24.31
1.41
1.37
16
21.00
Return on assets%
5.36
5.69
7.61
5.25
5.52
3.90
6.75
4.64
5.73
7.56
2.57
5.73
5.60
71
54.56
EPSFr
85.97
84.10
85.85
94.60
98.79
95.30
86.70
88.32
82.24
87.16
55.98
(2.47%)
0.54%
—
24.47
EPS growth%
26.57
28.53
26.82
26.65
24.31
26.82
29.24
29.24
31.12
28.37
16.93
29.24
27.59
28
21.55
Bookvalue per shFr
73.83
75.92
73.36
69.45
76.53
76.25
84.01
86.07
91.91
95.49
79.78
4.53%
1.56%
—
35.40
FCF per shareFr
98.85
112.31
116.46
135.02
151.83
149.40
157.68
161.32
177.60
178.66
74.40
3.31%
7.64%
—
63.32
Dividend per shFr
25.65
27.10
24.65
25.44
22.89
22.79
25.03
27.48
24.20
22.82
61.65
(0.06%)
(2.01%)
—
18.13
Div yield (avg)%
26.16
26.07
24.60
24.78
22.83
22.52
24.04
21.70
23.04
25.49
26.76
23.04
24.32
19
2.62
Payout ratio%
29.88
29.77
32.54
34.73
34.11
34.00
31.37
33.24
34.91
33.83
27.93
33.83
33.54
59
12.20
Shares (diluted)M
12.75
11.86
10.84
12.36
11.78
12.98
12.73
12.22
12.91
14.68
12.38
4.50%
1.46%
8
27.58
Buyback yield%
12.11
11.90
11.79
9.99
9.79
10.27
8.94
9.43
11.70
14.46
11.30
10.27
10.99
12
1.409
D/E ratiox
2.485
2.618
2.927
3.264
3.831
3.738
4.139
4.834
5.802
6.093
1.136
4.834
3.785
80
1.161
Enterprise valueFr B
1.119
1.242
1.304
1.303
1.299
1.311
1.302
1.514
1.728
1.960
0.981
8.57%
7.00%
89
145.2
LT debtFr M
338.4
378.9
401.9
467.3
466.1
516.2
554.6
554.2
636.1
673.8
892.4
7.65%
8.18%
53
Cost of revenue
(0.15%)
1.01×
Operating expenses
(0.30%)
0.99×
Spread over hurdle
17.62%