7.947
RevenueFr M
64.14
66.41
69.41
70.69
72.65
74.02
73.73
75.23
75.00
76.93
8.454
1.15%
1.89%
22
28.77
Revenue growth%
14.32
15.31
17.45
17.32
19.89
19.93
18.76
18.95
21.59
21.15
8.73
19.93
18.86
24
14.04
Gross margin%
10.01
7.77
9.21
11.97
13.75
14.05
13.03
13.28
12.95
13.21
7.71
13.21
12.99
38
11.64
Operating margin%
18.33
20.59
19.85
19.89
21.97
21.52
23.01
23.79
21.92
19.71
25.03
21.92
21.05
71
6.04
Net margin%
20.90
23.40
26.33
24.84
27.43
26.79
24.73
27.12
27.88
29.45
28.46
27.12
26.56
61
36.06
P/E ratio (avg)x
21.57
24.95
26.07
29.58
28.71
30.31
29.17
30.21
33.53
31.52
25.92
30.31
29.38
77
14.80
EV/EBITx
14.00
13.91
13.31
14.68
15.28
17.18
18.36
17.09
17.76
18.71
6.430
17.76
16.18
39
14.60
FCF yield (avg)%
1.26
2.99
2.95
2.05
0.40
0.40
0.40
3.14
4.71
2.96
19.96
2.96
2.50
31
24.33
FCF margin%
6.75
6.46
4.76
5.59
4.82
3.53
3.62
3.97
6.55
9.41
26.94
3.97
5.20
21
0.360
FCF / Net incomex
1.051
1.157
1.245
1.184
1.070
0.984
1.052
1.042
1.008
0.999
0.630
1.008
1.052
47
11.34
ROIC%
21.78
19.00
18.51
21.40
19.04
18.31
16.63
17.34
17.71
15.68
3.15
17.34
18.41
16
11.82
Return on equity%
3.27
3.33
2.80
2.17
3.59
3.48
4.39
5.67
4.96
4.93
17.16
4.93
3.54
17
12.05
Return on assets%
24.34
25.79
22.82
25.09
22.16
25.08
25.79
27.31
26.09
28.49
7.19
26.09
25.44
12
6.89
EPSFr
20.27
19.61
19.24
20.21
19.92
22.09
21.49
22.45
25.02
28.77
7.58
7.63%
4.35%
—
15.22
EPS growth%
18.29
16.88
19.85
20.61
19.43
20.31
19.34
18.29
17.23
19.24
4.17
19.24
19.29
8
11.68
Bookvalue per shFr
6.63
5.94
5.81
6.27
5.53
5.68
5.42
5.42
5.40
4.75
11.15
(2.98%)
(3.31%)
—
5.12
FCF per shareFr
3.66
3.48
3.61
3.61
3.62
4.00
4.20
4.51
4.77
4.91
15.62
6.28%
2.59%
—
9.63
Dividend per shFr
19.77
19.89
20.92
24.02
24.18
27.44
26.31
24.64
24.51
23.65
9.23
(0.44%)
1.21%
—
6.00
Div yield (avg)%
8.63
7.62
5.74
4.08
5.63
7.30
8.74
8.49
6.38
8.34
19.84
8.34
7.46
43
9.03
Payout ratio%
31.05
29.16
29.38
31.67
30.54
29.07
28.47
26.66
24.56
24.92
21.88
26.66
29.12
41
2.107
Shares (diluted)M
2.627
2.607
3.034
3.093
2.976
3.146
3.150
3.089
3.208
3.661
2.090
4.23%
3.20%
11
20.00
Buyback yield%
14.26
15.53
17.43
18.43
20.80
20.44
21.61
21.31
19.22
17.85
14.46
20.44
18.82
34
1.051
D/E ratiox
0.367
0.409
0.380
0.376
0.421
0.388
0.426
0.443
0.460
0.467
1.623
0.443
0.415
82
42.07
Enterprise valueFr M
68.19
68.36
74.65
72.48
79.30
85.87
90.28
87.87
79.33
77.14
3.590
(0.55%)
1.24%
9
26.52
LT debtFr M
94.56
90.13
86.54
91.07
102.6
105.2
112.9
105.4
115.3
108.5
38.56
1.13%
1.10%
80
Cost of revenue
1.89%
1.00×
Operating expenses
2.21%
1.03×
Cash and investments
18.58%
Property and equipment
17.03%