0.218
RevenueFr B
1.453
1.515
1.556
1.593
1.585
1.582
1.610
1.611
1.658
1.668
0.225
1.03%
1.33%
68
3.92
Revenue growth%
17.41
19.90
18.77
18.47
20.04
18.84
21.01
19.99
17.04
16.22
19.27
18.84
18.80
78
7.95
Gross margin%
27.39
28.57
27.35
27.30
26.59
29.55
30.17
32.12
31.19
31.09
23.73
31.09
29.06
59
29.79
Operating margin%
8.19
10.39
11.31
13.33
11.98
12.51
9.82
9.41
12.21
11.02
7.22
11.02
11.17
63
29.58
Net margin%
27.46
26.12
25.41
24.36
24.71
26.32
28.62
31.55
32.02
30.11
24.36
30.11
26.89
78
30.85
P/E ratio (avg)x
46.26
44.15
40.50
45.26
46.13
47.86
53.81
54.74
50.78
52.06
12.23
52.06
47.06
67
19.84
EV/EBITx
28.66
31.70
33.35
37.67
36.03
36.24
36.18
40.58
39.33
45.10
27.52
39.33
36.21
41
9.08
FCF yield (avg)%
16.64
18.19
15.85
16.85
18.50
19.90
20.56
20.69
19.91
20.39
7.91
20.39
19.20
34
25.07
FCF margin%
15.43
17.80
18.27
21.03
22.82
23.73
23.16
23.04
25.76
24.32
6.00
23.73
22.93
44
0.268
FCF / Net incomex
1.023
0.980
1.017
1.151
1.046
1.127
1.265
1.341
1.276
1.289
0.650
1.276
1.139
5
14.97
ROIC%
6.04
8.14
9.55
11.35
8.90
9.95
11.09
9.71
10.70
8.96
16.36
9.95
9.63
91
5.13
Return on equity%
27.29
28.58
27.02
25.04
27.21
27.72
27.27
25.66
27.00
25.38
29.95
27.00
27.11
70
28.96
Return on assets%
29.35
31.98
32.99
30.08
29.81
31.47
33.71
34.79
33.18
35.39
22.83
33.71
32.48
14
1.11
EPSFr
0.58
0.59
0.52
0.45
0.44
0.43
0.45
0.40
0.39
0.43
1.15
(0.52%)
(4.40%)
—
24.77
EPS growth%
25.31
22.39
24.52
26.15
26.31
24.38
25.93
27.03
24.48
25.09
27.57
25.09
25.20
52
0.26
Bookvalue per shFr
0.81
0.91
0.96
1.08
1.15
1.13
1.11
1.29
1.50
1.69
0.85
8.09%
7.82%
—
0.41
FCF per shareFr
1.43
1.40
1.39
1.63
1.58
1.80
1.91
1.89
2.00
2.16
0.53
6.45%
5.79%
—
1.02
Dividend per shFr
1.24
1.29
1.19
1.25
1.27
1.44
1.61
1.71
1.73
1.85
0.53
7.81%
5.59%
—
25.06
Div yield (avg)%
23.38
22.49
22.77
21.67
20.42
20.59
20.95
20.22
18.10
16.20
18.86
20.22
20.77
82
3.85
Payout ratio%
24.33
21.78
19.86
21.38
23.02
22.04
21.21
19.81
19.46
20.88
21.73
20.88
21.29
29
334.1
Shares (diluted)M
402.9
425.2
464.0
450.9
401.0
429.2
405.7
371.2
341.6
362.4
326.9
(2.01%)
(0.40%)
58
15.73
Buyback yield%
5.32
6.41
3.52
3.60
5.61
6.77
3.83
2.24
4.42
2.02
2.10
3.83
4.13
52
1.582
D/E ratiox
0.389
0.418
0.486
0.555
0.577
0.645
0.709
0.712
0.781
0.855
1.077
0.712
0.611
69
1.328
Enterprise valueFr B
1.218
1.281
1.457
1.600
1.611
1.815
1.812
1.930
2.005
1.992
0.770
4.34%
6.50%
81
0.226
LT debtFr B
1.068
1.151
1.085
1.050
1.151
1.333
1.393
1.459
1.551
1.548
0.623
6.10%
3.81%
24
Cost of revenue
1.31%
1.00×
Operating expenses
0.92%
0.96×
Property and equipment
20.63%
Goodwill & intangibles
16.22%
Spread over hurdle
10.56%