397.0
RevenueFr M
316.1
344.1
382.8
420.9
465.1
505.0
555.2
591.1
639.6
694.8
438.3
8.36%
9.35%
10
17.38
Revenue growth%
16.16
13.23
15.69
16.26
15.27
14.69
13.32
12.46
11.63
14.30
8.28
13.32
14.49
43
9.18
Gross margin%
24.82
23.53
22.31
19.73
17.49
15.27
17.74
15.83
13.73
11.40
8.74
15.27
17.61
46
14.25
Operating margin%
13.16
15.58
13.07
12.05
14.36
12.97
11.89
11.58
9.42
11.46
4.04
11.58
12.51
75
14.62
Net margin%
17.77
17.94
17.08
15.83
18.11
19.77
19.10
18.66
17.72
17.03
4.16
18.66
17.86
82
31.16
P/E ratio (avg)x
9.466
8.744
9.233
8.642
9.540
9.722
8.634
9.001
9.681
9.553
21.72
9.553
9.350
31
31.35
EV/EBITx
22.60
19.78
20.08
19.83
18.58
18.67
18.65
17.28
14.99
14.50
30.41
17.28
18.66
32
10.44
FCF yield (avg)%
13.39
15.35
15.42
16.94
19.70
20.45
20.88
21.48
18.68
17.20
10.17
20.45
17.94
20
6.18
FCF margin%
5.97
7.00
5.40
7.26
6.17
7.12
5.70
6.87
8.30
7.65
13.67
7.12
6.94
26
0.685
FCF / Net incomex
0.688
0.735
0.730
0.833
0.945
1.043
1.028
1.172
1.345
1.407
1.366
1.172
0.987
62
23.82
ROIC%
27.08
25.87
25.43
25.73
24.25
22.00
22.82
22.28
20.05
17.72
23.91
22.00
23.54
7
25.86
Return on equity%
19.93
18.48
18.33
17.64
18.62
17.75
17.33
18.89
17.85
18.80
21.45
17.85
18.40
17
25.24
Return on assets%
20.52
22.30
24.04
22.98
24.53
21.76
19.41
20.14
17.53
19.59
27.29
19.59
21.14
93
30.60
EPSFr
13.38
14.36
12.73
13.23
14.63
16.26
16.91
17.85
17.64
17.64
32.49
3.81%
2.60%
—
16.43
EPS growth%
14.31
14.89
13.08
15.40
13.42
12.93
14.40
15.38
13.29
14.78
25.09
14.40
14.36
51
28.49
Bookvalue per shFr
64.95
74.11
83.37
85.54
99.13
106.86
121.79
134.22
126.83
146.72
54.85
8.16%
8.96%
—
11.61
FCF per shareFr
26.19
25.53
27.69
28.68
29.07
26.59
26.63
24.42
21.73
23.50
45.73
(4.16%)
(1.81%)
—
20.00
Dividend per shFr
10.71
9.78
8.91
9.21
10.17
9.06
9.17
8.73
8.14
7.52
12.34
(5.86%)
(3.94%)
—
23.84
Div yield (avg)%
14.60
12.14
11.10
12.47
13.96
15.50
14.58
12.43
15.05
15.36
13.46
15.05
14.27
63
23.90
Payout ratio%
0.40
1.82
1.91
1.97
2.91
3.71
2.06
1.34
0.50
0.40
19.15
1.34
1.86
16
7.521
Shares (diluted)M
9.041
8.455
8.772
9.022
9.908
10.24
11.60
12.28
13.14
14.16
7.780
7.40%
5.63%
67
14.83
Buyback yield%
4.54
5.15
3.01
3.70
4.68
1.91
0.40
2.08
3.13
4.43
5.19
2.08
3.42
94
0.372
D/E ratiox
1.084
1.231
1.393
1.391
1.639
1.744
1.879
2.116
2.200
2.386
1.365
2.116
1.691
75
439.1
Enterprise valueFr M
89.68
83.34
89.16
80.14
82.16
71.88
74.97
66.38
57.86
55.18
395.1
(7.65%)
(4.79%)
24
82.87
LT debtFr M
219.2
241.8
242.6
238.1
239.7
261.7
291.3
315.0
288.1
308.7
463.0
5.20%
3.43%
48
Cost of revenue
9.09%
0.98×
Operating expenses
9.23%
0.99×
Property and equipment
15.71%
Spread over hurdle
10.08%