16.25
RevenueFr M
16.81
17.74
18.74
20.09
21.54
23.14
24.74
27.18
29.80
32.25
17.56
8.41%
7.53%
26
22.51
Revenue growth%
26.92
27.93
27.65
26.88
25.98
24.27
23.35
25.12
24.16
23.84
29.37
24.16
25.55
15
29.46
Gross margin%
9.31
10.14
7.36
9.91
9.32
6.34
4.40
2.92
4.34
5.23
4.06
4.40
6.85
16
28.20
Operating margin%
30.75
30.52
33.07
33.56
36.28
33.78
33.68
32.03
32.83
31.47
9.96
32.83
32.95
6
2.81
Net margin%
2.78
0.40
0.40
0.40
1.87
1.50
4.08
2.19
3.87
3.54
28.36
3.54
2.03
10
8.076
P/E ratio (avg)x
19.25
19.29
18.19
18.51
19.62
18.97
18.87
17.17
16.40
15.05
19.82
17.17
18.69
44
16.02
EV/EBITx
54.66
54.01
60.49
66.31
71.44
83.87
94.71
105.1
121.2
124.0
23.83
105.1
77.66
59
10.75
FCF yield (avg)%
20.96
19.41
20.87
19.91
19.99
20.71
18.71
16.77
16.84
16.84
26.32
16.84
19.66
35
19.15
FCF margin%
24.50
25.93
23.98
21.58
23.61
22.72
21.73
22.37
23.59
21.21
18.19
22.37
23.15
71
0.685
FCF / Net incomex
1.328
1.367
1.418
1.425
1.557
1.665
1.679
1.659
1.904
1.877
1.557
1.679
1.608
78
3.87
ROIC%
21.65
21.93
20.82
23.33
23.54
21.30
20.05
17.05
18.40
15.82
12.82
18.40
21.06
54
28.60
Return on equity%
8.09
7.43
9.68
10.79
8.53
7.06
7.62
7.35
7.83
8.35
14.78
7.62
7.96
6
27.71
Return on assets%
15.50
16.43
15.42
18.41
16.82
18.61
19.66
17.52
18.07
18.91
22.28
18.61
17.80
7
0.71
EPSFr
0.32
0.32
0.35
0.33
0.30
0.32
0.29
0.27
0.25
0.25
0.76
(3.19%)
(3.66%)
—
14.98
EPS growth%
15.47
18.46
17.49
19.37
20.18
18.95
17.22
18.89
18.63
20.38
16.14
18.89
18.76
38
1.52
Bookvalue per shFr
0.28
0.29
0.27
0.30
0.26
0.25
0.25
0.27
0.30
0.30
1.52
2.93%
1.03%
—
0.27
FCF per shareFr
0.64
0.62
0.66
0.69
0.72
0.76
0.71
0.73
0.68
0.66
0.84
(1.68%)
0.35%
—
0.84
Dividend per shFr
1.35
1.21
1.11
1.13
1.07
1.02
0.96
1.06
1.12
1.26
0.61
3.26%
(0.18%)
—
22.00
Div yield (avg)%
0.40
2.65
1.33
0.40
0.40
0.59
0.83
0.99
1.49
4.17
12.82
0.99
0.91
76
12.60
Payout ratio%
14.74
15.58
13.53
12.54
12.80
12.35
10.95
10.82
12.11
9.36
22.76
10.95
12.44
15
6.833
Shares (diluted)M
8.185
9.343
9.193
10.24
11.30
12.74
12.83
14.59
16.14
18.60
7.097
10.49%
10.05%
50
2.64
Buyback yield%
17.73
18.83
17.59
19.46
19.58
20.05
21.14
19.59
21.23
20.99
10.21
20.99
19.58
53
0.561
D/E ratiox
1.365
1.439
1.376
1.250
1.300
1.232
1.307
1.342
1.343
1.390
0.298
1.342
1.342
40
3.049
Enterprise valueFr M
4.843
4.687
4.400
4.840
5.105
4.806
5.009
4.723
4.824
4.607
3.550
(2.03%)
(0.50%)
78
12.19
LT debtFr M
19.72
17.18
15.38
14.24
13.38
12.26
12.40
12.83
11.20
10.18
28.78
(5.33%)
(5.97%)
14
Cost of revenue
7.53%
1.00×
Operating expenses
7.57%
1.00×
Goodwill & intangibles
16.43%