31.80
RevenueFr M
13.98
14.94
16.08
16.76
18.24
19.63
20.64
21.99
23.69
24.65
32.60
6.21%
6.74%
38
7.81
Revenue growth%
8.42
9.23
10.82
11.41
8.75
10.66
10.32
9.87
7.93
10.34
26.82
10.32
10.10
93
14.39
Gross margin%
10.31
7.75
9.29
6.94
5.85
7.70
6.68
4.66
6.74
4.80
19.78
6.68
6.84
50
28.68
Operating margin%
17.73
18.55
19.01
20.02
17.16
16.24
14.89
13.78
14.26
12.33
15.46
14.26
16.70
64
17.92
Net margin%
26.33
27.48
27.34
27.62
27.25
27.05
26.00
25.53
27.99
27.27
23.85
27.05
27.26
84
19.94
P/E ratio (avg)x
21.57
20.04
18.89
17.14
18.91
18.95
17.51
18.78
18.22
18.80
17.91
18.78
18.84
72
34.76
EV/EBITx
26.34
27.34
24.83
24.66
26.79
24.90
24.90
24.21
24.19
22.37
36.11
24.21
24.86
44
24.32
FCF yield (avg)%
27.15
30.11
31.58
33.21
31.13
31.60
29.66
32.45
32.27
32.95
13.32
32.27
31.59
17
21.59
FCF margin%
15.39
13.81
16.16
14.06
11.98
10.50
9.99
10.55
8.52
9.91
15.68
9.99
11.26
39
0.767
FCF / Net incomex
1.984
1.976
1.842
2.088
2.038
1.973
2.108
2.213
2.475
2.781
0.903
2.213
2.063
15
28.32
ROIC%
3.91
2.62
1.63
0.88
0.40
0.40
0.40
2.83
0.40
0.88
19.11
0.40
0.88
82
3.80
Return on equity%
3.68
1.16
2.55
4.43
3.68
2.61
1.23
3.08
4.15
4.98
12.43
3.08
3.38
20
18.30
Return on assets%
17.56
16.32
15.56
12.84
12.07
13.36
12.18
9.78
12.42
12.71
2.08
12.42
12.77
9
2.39
EPSFr
3.25
3.79
4.29
4.53
5.22
5.46
5.83
6.28
6.95
6.75
2.45
5.26%
9.24%
—
23.39
EPS growth%
12.91
10.75
13.33
15.95
15.62
12.92
14.06
13.94
15.69
15.58
26.16
14.06
14.00
43
1.34
Bookvalue per shFr
1.51
1.65
1.56
1.47
1.73
1.85
2.04
1.95
1.85
1.82
1.65
1.03%
2.36%
—
1.66
FCF per shareFr
1.64
1.86
1.78
1.90
1.86
2.05
1.99
1.96
2.09
2.21
1.94
3.46%
3.24%
—
0.93
Dividend per shFr
1.34
1.32
1.43
1.35
1.23
1.25
1.22
1.28
1.16
1.19
0.46
(0.67%)
(0.72%)
—
5.19
Div yield (avg)%
15.93
15.98
16.36
17.51
15.46
18.05
15.64
17.88
15.69
13.24
8.27
15.69
15.95
58
22.17
Payout ratio%
22.29
20.11
18.63
21.00
22.05
22.27
20.67
18.45
17.53
19.07
14.49
19.07
20.39
42
5.848
Shares (diluted)M
4.563
4.813
4.473
4.778
4.505
3.971
4.242
4.377
4.624
4.762
5.864
1.12%
(1.18%)
76
10.01
Buyback yield%
12.06
12.18
11.63
9.86
7.39
5.91
5.23
4.72
4.70
4.28
27.72
4.72
6.65
13
1.458
D/E ratiox
1.017
1.084
1.023
1.075
1.107
1.059
0.996
1.057
1.043
1.143
1.495
1.057
1.058
27
20.17
Enterprise valueFr M
3.656
4.108
4.588
4.665
5.135
5.713
6.603
7.016
7.793
8.071
11.91
9.46%
7.90%
64
20.18
LT debtFr M
30.60
34.97
40.09
43.64
51.89
53.37
53.00
61.92
67.16
74.52
5.098
7.51%
10.49%
29
Cost of revenue
6.69%
1.00×
Operating expenses
7.39%
1.06×
Goodwill & intangibles
18.95%
Cash and investments
15.32%