49.29
RevenueFr M
485.2
497.0
510.5
519.8
515.0
528.5
533.0
529.8
527.7
542.1
52.99
1.03%
1.08%
67
26.69
Revenue growth%
12.53
10.88
7.95
10.92
13.81
14.15
15.92
17.39
16.00
13.33
28.16
15.92
13.57
21
12.13
Gross margin%
9.16
9.51
10.76
9.65
11.35
12.35
15.15
17.15
18.22
18.92
18.55
17.15
11.85
12
28.87
Operating margin%
0.71
0.40
0.40
1.97
4.33
6.13
6.37
6.48
4.64
7.46
14.67
6.37
4.49
75
24.95
Net margin%
32.37
31.38
32.60
33.22
31.32
32.62
29.94
32.77
33.99
35.00
6.16
32.77
32.61
7
33.32
P/E ratio (avg)x
6.952
6.183
5.988
5.835
5.329
4.654
4.084
3.692
3.265
3.279
14.81
3.692
4.991
30
22.90
EV/EBITx
26.32
26.30
27.36
29.69
30.79
30.74
31.79
30.71
31.97
34.32
12.69
31.79
30.72
9
29.47
FCF yield (avg)%
21.94
22.09
24.21
21.23
23.70
20.87
18.84
19.37
17.68
15.45
26.78
18.84
21.05
60
25.75
FCF margin%
8.63
8.50
8.33
9.69
11.03
9.58
7.84
9.24
6.58
4.31
8.22
7.84
8.56
33
1.547
FCF / Net incomex
2.012
2.150
2.256
2.285
2.538
2.629
2.944
3.443
3.892
4.652
0.638
3.443
2.584
58
23.05
ROIC%
20.19
21.95
20.38
23.06
24.00
25.01
23.45
23.61
21.77
20.67
7.07
23.45
22.50
84
12.03
Return on equity%
9.33
9.60
9.48
7.98
6.04
5.25
3.69
6.14
5.57
5.48
3.68
5.48
6.09
14
20.66
Return on assets%
9.11
8.43
9.56
11.18
11.49
14.16
16.25
16.30
17.72
18.28
4.05
16.30
12.83
45
19.18
EPSFr
10.05
9.94
9.92
8.83
8.04
8.14
7.42
6.48
6.30
6.31
21.02
(4.73%)
(5.80%)
—
28.51
EPS growth%
12.07
13.26
12.27
10.91
13.42
15.24
17.63
16.67
15.22
15.97
24.80
15.97
14.32
60
11.22
Bookvalue per shFr
20.06
19.06
19.06
18.69
17.35
17.73
17.40
19.78
18.71
19.91
11.14
2.78%
1.03%
—
28.55
FCF per shareFr
19.87
21.31
23.49
27.05
27.94
27.28
30.67
31.70
34.22
38.63
28.86
6.70%
8.32%
—
24.56
Dividend per shFr
32.13
32.24
32.30
33.66
32.42
38.17
39.96
44.37
44.32
42.76
22.00
5.69%
3.54%
—
9.93
Div yield (avg)%
23.88
25.18
23.67
25.65
26.05
26.31
23.76
25.95
28.27
31.12
13.20
26.31
25.80
40
29.49
Payout ratio%
3.22
5.55
5.74
5.82
3.55
2.30
5.24
3.93
5.15
5.93
11.38
5.15
5.20
18
7.508
Shares (diluted)M
9.973
10.09
11.34
11.97
12.31
12.32
13.34
14.29
14.24
14.69
7.921
3.61%
4.95%
10
15.36
Buyback yield%
31.46
31.67
29.72
26.93
24.14
24.49
24.95
25.75
24.38
24.45
10.63
24.49
25.35
18
1.199
D/E ratiox
0.833
0.817
0.863
0.932
0.852
0.876
0.965
1.057
1.086
1.027
1.476
1.027
0.904
32
360.2
Enterprise valueFr M
221.9
223.3
246.4
240.1
225.3
235.4
242.0
246.1
241.0
248.9
390.5
2.02%
2.14%
47
434.1
LT debtFr M
576.6
651.0
704.6
709.3
694.0
651.2
660.1
719.8
662.5
743.4
215.1
1.39%
3.15%
47
Cost of revenue
0.84%
0.98×
Operating expenses
1.41%
1.03×
Property and equipment
17.43%
Cash and investments
14.56%
Spread over hurdle
22.48%