118.9
RevenueFr M
149.6
153.0
158.5
161.3
162.9
164.4
164.0
166.6
170.4
169.9
126.7
0.84%
1.47%
75
13.56
Revenue growth%
25.20
28.01
26.09
27.50
29.06
26.91
29.23
27.37
26.46
28.96
3.78
27.37
27.43
10
6.84
Gross margin%
7.24
8.34
5.59
8.39
7.14
5.04
6.74
9.58
12.08
10.51
26.93
9.58
7.79
92
3.45
Operating margin%
7.25
6.11
7.51
7.15
6.39
7.43
7.14
9.58
11.92
9.07
11.39
9.07
7.34
62
29.23
Net margin%
36.48
35.70
36.64
38.97
37.15
34.22
35.63
36.10
33.15
32.92
4.52
34.22
35.90
13
21.06
P/E ratio (avg)x
45.70
43.81
45.87
40.60
35.14
35.10
36.00
32.60
28.87
27.07
20.18
32.60
35.57
7
23.56
EV/EBITx
29.76
27.10
29.54
32.22
33.06
30.15
30.21
28.44
30.00
29.10
32.82
30.00
29.88
15
20.75
FCF yield (avg)%
10.92
12.88
12.06
11.30
10.61
9.64
10.31
11.80
13.14
10.87
26.74
10.87
11.11
73
2.47
FCF margin%
3.92
6.38
8.16
10.39
10.82
12.91
11.14
9.57
8.28
5.31
15.55
9.57
8.92
11
0.702
FCF / Net incomex
1.193
1.364
1.560
1.825
1.992
2.299
2.644
2.696
3.001
2.946
0.536
2.696
2.146
19
16.86
ROIC%
32.62
30.06
29.07
26.55
28.99
29.87
28.82
29.68
29.31
29.60
2.91
29.60
29.45
62
25.52
Return on equity%
12.46
10.55
7.73
9.40
7.87
8.16
6.25
7.01
4.27
3.91
18.15
6.25
7.80
9
2.84
Return on assets%
15.00
13.36
13.79
16.55
18.74
20.77
21.12
22.47
21.52
19.79
9.24
21.12
19.26
82
2.40
EPSFr
8.12
7.87
8.34
7.47
7.18
7.72
7.02
6.56
5.86
5.70
2.50
(4.52%)
(3.28%)
—
6.04
EPS growth%
16.18
18.21
19.17
16.84
16.36
15.49
14.17
15.98
14.32
13.75
13.08
14.32
16.08
78
5.90
Bookvalue per shFr
4.66
4.41
4.66
4.65
4.49
4.66
5.31
5.97
5.49
5.86
7.59
5.45%
2.13%
—
5.09
FCF per shareFr
9.84
11.72
13.71
15.98
15.72
17.17
18.53
21.51
22.44
27.10
6.43
11.50%
11.12%
—
8.73
Dividend per shFr
3.10
2.91
3.06
3.28
2.96
2.91
2.86
3.10
3.04
3.27
3.96
2.00%
(0.53%)
—
12.57
Div yield (avg)%
19.27
20.16
22.08
23.00
23.02
21.31
22.87
22.80
25.68
27.50
12.10
22.87
22.83
40
14.76
Payout ratio%
24.82
24.87
27.02
24.44
24.14
26.50
27.21
25.58
24.75
26.98
10.82
26.50
25.22
36
12.66
Shares (diluted)M
8.983
8.427
7.316
7.786
7.121
7.500
7.649
7.066
6.128
5.665
12.09
(4.47%)
(5.71%)
85
25.37
Buyback yield%
29.38
27.75
27.16
25.87
24.41
24.56
26.74
29.20
29.77
29.56
4.07
29.20
27.45
55
0.506
D/E ratiox
1.132
1.102
1.219
1.383
1.363
1.464
1.505
1.605
1.751
2.004
1.756
1.605
1.423
52
38.49
Enterprise valueFr M
100.3
100.7
100.4
104.7
104.5
114.7
106.4
102.3
104.0
107.8
96.05
0.61%
(0.61%)
70
84.15
LT debtFr M
143.1
159.2
173.0
184.6
181.3
182.2
200.5
212.4
205.2
242.8
15.29
6.02%
5.50%
38
Cost of revenue
1.30%
0.98×
Operating expenses
1.37%
0.99×