152.0
RevenueFr M
129.9
139.6
147.0
154.4
168.4
177.6
191.1
200.3
214.6
229.6
155.7
6.40%
6.70%
94
24.68
Revenue growth%
12.50
10.83
12.89
10.10
7.54
8.74
11.28
11.78
10.02
9.26
21.37
10.02
10.46
47
5.26
Gross margin%
16.09
13.97
16.21
14.15
12.22
13.58
14.48
15.53
14.78
11.86
19.11
14.48
14.31
50
8.20
Operating margin%
13.90
12.84
15.73
16.55
17.70
18.75
16.50
15.65
14.36
17.20
11.18
16.50
16.12
52
8.90
Net margin%
32.99
34.38
33.24
31.05
31.48
29.03
26.32
24.49
23.58
21.84
22.83
24.49
30.04
14
22.60
P/E ratio (avg)x
36.57
44.13
44.12
48.86
48.89
53.95
64.15
63.22
73.66
82.83
21.31
64.15
51.42
12
11.08
EV/EBITx
15.75
17.43
19.64
19.96
20.09
21.83
21.37
20.25
20.61
21.23
14.21
21.23
20.17
15
28.02
FCF yield (avg)%
15.98
18.97
17.25
15.33
14.69
13.95
15.33
18.11
19.02
21.83
7.29
18.11
16.61
67
8.19
FCF margin%
29.19
31.22
31.69
33.51
33.12
32.96
34.58
36.56
37.09
34.32
24.64
34.58
33.31
30
0.265
FCF / Net incomex
0.263
0.276
0.295
0.318
0.369
0.426
0.486
0.522
0.612
0.612
1.122
0.522
0.397
32
8.50
ROIC%
18.70
21.09
23.37
24.20
27.01
26.71
26.03
23.43
25.23
25.54
27.99
25.54
24.72
71
5.04
Return on equity%
10.34
10.05
9.68
11.10
8.85
8.66
9.41
11.95
13.56
12.77
26.47
11.95
10.20
66
20.18
Return on assets%
11.63
9.06
7.15
9.83
11.02
12.28
14.95
16.51
16.94
18.18
8.43
16.51
11.95
58
22.40
EPSFr
24.55
28.94
32.47
34.71
32.95
31.99
35.24
41.36
47.36
49.83
22.98
8.62%
7.62%
—
8.07
EPS growth%
1.70
3.57
6.56
9.13
8.28
10.05
8.06
8.94
6.14
6.94
27.61
8.06
7.50
90
12.00
Bookvalue per shFr
9.10
8.90
10.10
9.36
9.97
10.50
9.85
9.71
9.03
9.97
20.55
(0.01%)
0.49%
—
6.55
FCF per shareFr
23.62
23.41
22.46
26.04
29.16
28.59
28.76
29.74
35.42
35.04
6.84
3.74%
4.24%
—
3.39
Dividend per shFr
12.33
12.44
13.52
14.80
14.04
15.21
14.72
15.95
15.46
15.11
7.05
1.49%
1.19%
—
8.80
Div yield (avg)%
23.91
21.48
23.06
25.23
22.54
24.36
24.47
22.12
23.40
21.71
9.24
23.40
23.23
94
29.52
Payout ratio%
15.77
14.98
12.23
12.15
13.21
10.65
10.75
11.57
10.84
13.72
10.39
10.84
12.19
15
10.72
Shares (diluted)M
12.19
13.04
13.70
12.03
12.87
11.47
11.95
10.59
10.89
10.66
10.91
(3.69%)
(0.44%)
17
19.08
Buyback yield%
14.17
15.31
13.28
16.03
16.46
17.77
16.55
14.54
14.54
13.52
25.24
14.54
14.93
37
0.598
D/E ratiox
0.626
0.576
0.646
0.584
0.530
0.522
0.473
0.486
0.546
0.560
1.367
0.522
0.553
59
179.1
Enterprise valueFr M
52.50
51.70
45.40
39.65
35.56
32.74
33.17
28.55
29.19
29.14
122.9
(3.90%)
(4.97%)
53
192.1
LT debtFr M
92.23
79.42
71.10
78.02
76.98
74.03
79.14
70.50
61.03
58.28
164.9
(5.41%)
(3.89%)
45
Cost of revenue
6.29%
0.96×
Operating expenses
7.03%
1.03×
Property and equipment
18.08%