83.46
RevenueFr M
134.6
139.9
138.8
141.3
140.1
141.2
145.3
150.6
155.2
155.1
88.69
2.05%
1.63%
12
7.53
Revenue growth%
20.26
20.51
23.32
25.33
23.09
24.52
24.85
22.44
21.73
22.96
9.74
22.96
23.02
91
3.60
Gross margin%
21.51
18.81
19.27
19.15
16.74
16.23
18.62
16.06
15.80
16.37
3.54
16.23
17.68
69
5.51
Operating margin%
23.88
24.53
22.05
19.84
17.14
16.48
17.55
19.68
16.85
17.46
29.74
17.46
18.62
60
18.88
Net margin%
22.19
20.53
18.47
18.20
18.79
17.03
16.10
16.96
14.43
11.49
3.76
16.10
17.62
65
20.54
P/E ratio (avg)x
15.28
14.85
13.21
11.64
10.41
9.642
10.19
11.08
11.29
11.95
28.03
11.08
11.46
32
18.94
EV/EBITx
48.32
57.45
55.69
56.06
64.75
63.80
66.71
68.55
66.19
71.85
23.27
66.71
64.28
64
13.79
FCF yield (avg)%
22.42
21.91
23.67
26.19
26.80
28.63
28.76
27.88
30.26
27.75
12.59
28.63
27.28
46
10.29
FCF margin%
2.71
3.93
5.02
5.19
6.09
5.14
6.93
5.45
7.75
6.93
2.33
6.93
5.32
15
0.401
FCF / Net incomex
1.214
1.374
1.292
1.376
1.551
1.464
1.641
1.507
1.472
1.410
1.750
1.472
1.437
26
3.23
ROIC%
13.45
13.13
14.68
13.58
16.38
17.34
18.33
18.61
17.55
17.87
25.36
17.87
16.86
84
29.91
Return on equity%
15.41
15.03
12.45
10.05
7.57
10.38
9.34
11.86
13.50
12.09
27.90
11.86
11.97
32
27.61
Return on assets%
14.89
16.83
14.80
17.32
18.07
16.51
15.23
17.87
16.51
16.52
17.59
16.51
16.52
27
20.21
EPSFr
25.07
25.13
29.17
31.12
31.54
30.84
30.90
33.58
33.75
39.57
21.39
4.64%
4.21%
—
10.02
EPS growth%
11.03
12.50
10.05
8.45
8.48
10.13
8.50
9.63
11.52
8.54
11.12
9.63
9.84
45
19.82
Bookvalue per shFr
5.56
6.04
6.04
6.64
6.79
7.05
7.15
6.89
7.80
8.74
17.61
5.20%
4.83%
—
19.23
FCF per shareFr
20.32
20.03
18.76
21.25
21.32
21.10
21.28
21.54
24.18
27.48
4.71
5.21%
3.77%
—
8.86
Dividend per shFr
16.86
16.12
15.69
14.70
13.69
13.97
13.41
14.97
15.78
14.88
15.02
1.69%
(1.27%)
—
3.89
Div yield (avg)%
13.90
14.92
15.86
13.67
11.24
12.98
14.75
14.11
13.64
13.18
17.99
13.64
13.79
82
22.08
Payout ratio%
23.17
23.05
21.31
23.89
24.25
24.56
25.34
25.21
22.47
24.51
28.56
24.56
24.07
92
4.488
Shares (diluted)M
4.385
4.078
4.279
4.786
4.884
4.395
4.699
4.234
4.525
4.801
4.389
(0.34%)
1.45%
16
24.03
Buyback yield%
11.16
9.28
8.70
6.18
3.55
4.87
6.47
5.25
4.03
2.87
18.95
4.87
5.71
39
1.498
D/E ratiox
0.885
0.924
0.909
0.934
0.922
0.995
1.069
1.016
0.978
1.078
0.207
1.016
0.956
22
157.7
Enterprise valueFr M
114.2
129.3
138.3
141.6
153.5
146.4
160.7
166.5
192.4
225.8
59.08
8.03%
7.99%
68
149.8
LT debtFr M
103.2
111.8
125.9
138.6
134.2
138.2
133.0
133.6
139.9
147.5
57.36
1.91%
3.12%
58
Cost of revenue
1.63%
1.00×
Operating expenses
1.55%
0.99×
Cash and investments
18.28%
Property and equipment
14.96%
Spread over hurdle
17.06%