17.09
RevenueFr M
40.46
41.70
42.71
43.59
45.27
47.31
48.72
48.75
49.64
51.40
17.60
2.57%
2.64%
27
25.27
Revenue growth%
22.84
22.41
24.15
22.18
21.63
22.17
24.72
24.28
25.64
24.47
25.70
24.47
23.49
92
17.39
Gross margin%
0.40
0.40
1.85
0.52
0.40
2.19
1.64
0.56
0.40
0.93
7.06
0.93
0.54
64
14.56
Operating margin%
18.28
18.45
19.06
20.99
18.57
17.89
20.02
22.69
22.92
25.44
23.64
22.69
19.54
54
21.21
Net margin%
31.36
29.63
27.52
29.26
26.27
27.96
26.87
25.53
25.88
23.26
13.02
25.88
27.19
71
8.011
P/E ratio (avg)x
30.95
34.77
35.17
39.23
39.23
36.09
34.68
36.68
37.52
38.63
26.10
36.68
36.38
86
22.87
EV/EBITx
18.31
17.76
17.93
17.92
19.04
20.70
22.81
20.41
20.24
22.46
17.28
20.70
19.64
65
15.89
FCF yield (avg)%
10.73
12.33
13.82
13.57
16.06
13.66
14.41
12.70
11.67
13.33
28.61
13.33
13.45
58
8.47
FCF margin%
14.23
16.34
18.13
19.80
20.78
22.41
22.07
21.73
23.73
21.19
18.72
22.07
20.99
47
1.331
FCF / Net incomex
1.090
1.112
1.087
1.092
1.106
1.086
1.207
1.399
1.592
1.861
0.697
1.399
1.109
15
21.46
ROIC%
15.14
15.91
14.26
17.12
15.53
14.30
16.19
17.05
15.51
15.10
9.48
15.51
15.52
67
16.88
Return on equity%
26.53
28.88
28.47
31.28
28.33
27.88
30.39
30.36
27.40
25.00
14.35
27.88
28.40
37
5.26
Return on assets%
29.42
29.36
30.43
30.42
32.29
30.69
27.78
25.39
23.74
25.34
21.58
25.39
29.39
58
158.76
EPSFr
140.35
140.57
158.00
151.88
173.78
199.75
218.84
229.03
225.89
245.23
164.05
7.13%
7.05%
—
24.55
EPS growth%
19.22
19.02
21.58
23.98
25.23
23.18
24.99
24.75
22.30
21.39
13.02
23.18
22.74
9
153.27
Bookvalue per shFr
27.56
28.97
31.43
32.14
36.41
40.51
37.91
42.69
41.96
43.51
101.60
3.63%
5.90%
—
133.62
FCF per shareFr
131.14
129.09
129.56
136.33
158.48
190.35
211.17
253.23
253.00
297.05
73.11
13.39%
8.19%
—
163.40
Dividend per shFr
120.40
135.82
131.51
153.63
156.43
165.54
181.62
218.91
217.78
238.05
76.84
8.76%
7.35%
—
17.18
Div yield (avg)%
28.31
26.61
26.05
25.13
23.34
25.36
27.64
27.71
29.96
30.87
21.29
27.71
27.12
77
17.56
Payout ratio%
28.95
27.96
26.93
29.61
27.83
27.44
25.34
25.44
23.36
25.13
24.11
25.34
27.19
82
0.197
Shares (diluted)M
0.164
0.172
0.184
0.201
0.195
0.178
0.157
0.141
0.149
0.146
0.202
(5.62%)
(1.38%)
32
26.34
Buyback yield%
16.61
16.83
15.84
15.99
17.12
17.43
14.45
16.71
15.54
14.31
13.08
15.54
16.30
43
0.234
D/E ratiox
1.775
1.855
1.686
1.597
1.513
1.411
1.477
1.328
1.245
1.086
0.322
1.328
1.495
93
46.46
Enterprise valueFr M
67.21
73.34
79.32
75.35
78.98
80.51
80.90
72.59
68.24
61.68
23.51
(4.83%)
(0.32%)
22
26.43
LT debtFr M
40.01
45.83
43.75
48.48
47.23
44.55
48.24
48.69
52.90
49.83
21.26
1.08%
3.29%
91
Cost of revenue
2.83%
1.02×
Operating expenses
2.17%
0.96×
Goodwill & intangibles
17.77%