22.85
RevenueFr M
41.92
43.55
45.83
47.51
48.44
49.99
50.92
52.44
53.66
54.37
23.42
2.34%
3.06%
82
18.26
Revenue growth%
19.68
18.10
17.26
14.41
12.55
10.35
8.55
8.29
7.04
6.03
12.29
8.29
11.45
55
11.89
Gross margin%
3.76
5.90
7.95
10.35
7.51
9.72
11.41
10.06
12.20
10.67
16.80
10.67
9.89
86
6.59
Operating margin%
26.90
28.60
31.03
32.80
34.49
34.87
34.79
33.89
34.24
32.46
3.42
34.24
33.34
29
7.03
Net margin%
22.70
20.82
21.63
19.98
18.19
19.41
21.77
20.93
20.70
18.30
3.66
20.70
20.76
54
17.69
P/E ratio (avg)x
16.00
15.84
13.82
14.72
14.01
12.88
13.40
14.45
14.16
12.50
32.41
13.40
14.08
6
31.15
EV/EBITx
22.49
23.85
24.47
23.94
24.93
27.19
26.40
28.70
30.26
33.09
15.14
28.70
25.67
63
23.26
FCF yield (avg)%
19.86
19.65
17.44
19.03
18.68
20.46
19.11
19.36
20.24
23.14
28.48
20.24
19.51
67
8.24
FCF margin%
13.07
14.30
13.78
11.38
11.00
9.30
6.61
4.18
4.69
3.10
7.47
4.69
10.15
70
0.937
FCF / Net incomex
1.750
1.956
1.773
1.901
2.112
1.997
1.850
2.045
2.292
2.448
0.712
2.045
1.976
37
25.10
ROIC%
12.02
13.49
16.39
13.77
13.85
16.66
19.21
17.89
20.87
18.18
23.87
18.18
16.52
25
8.74
Return on equity%
6.91
9.06
9.08
6.71
3.82
5.23
6.75
6.27
4.68
5.52
23.20
5.52
6.49
61
27.90
Return on assets%
36.80
35.40
33.27
31.43
29.65
31.97
29.53
32.52
30.46
32.16
16.69
31.97
32.06
82
2.69
EPSFr
2.27
2.42
2.07
2.17
2.00
1.81
1.73
1.86
1.80
1.60
2.82
(4.32%)
(4.72%)
—
6.42
EPS growth%
22.14
21.29
18.90
19.98
17.86
17.86
18.02
15.58
17.26
14.65
29.36
17.26
17.94
25
1.79
Bookvalue per shFr
5.42
5.85
5.18
5.33
5.30
5.34
5.82
6.35
5.95
5.44
5.34
0.54%
(1.24%)
—
2.49
FCF per shareFr
6.20
6.00
6.24
7.00
8.05
9.11
8.67
8.67
9.28
9.78
5.62
3.97%
4.69%
—
2.93
Dividend per shFr
7.78
7.96
8.92
9.47
9.55
9.02
8.44
9.19
9.55
10.32
2.79
1.57%
3.96%
—
21.89
Div yield (avg)%
18.08
15.65
15.18
13.52
16.42
19.41
17.81
15.69
16.99
17.92
15.97
17.81
16.71
13
18.90
Payout ratio%
31.72
32.71
30.68
30.56
31.68
31.29
34.18
33.70
31.17
29.15
20.17
31.29
31.48
24
6.036
Shares (diluted)M
7.193
7.952
8.610
8.553
8.396
9.717
10.79
12.45
11.79
11.51
5.984
6.52%
4.18%
87
7.23
Buyback yield%
3.27
1.74
0.40
1.33
0.40
0.40
0.40
0.40
1.60
1.53
14.23
0.40
0.86
17
1.796
D/E ratiox
1.082
1.101
0.993
1.115
1.013
0.920
0.965
0.897
0.986
1.028
0.404
0.965
1.003
67
40.71
Enterprise valueFr M
37.40
40.16
34.96
35.19
33.84
28.87
28.45
25.55
22.87
22.39
39.28
(7.93%)
(5.93%)
13
20.34
LT debtFr M
3.616
3.368
3.401
3.489
3.405
3.449
3.273
3.761
3.972
4.519
2.725
5.83%
1.62%
32
Cost of revenue
3.06%
1.00×
Operating expenses
3.61%
1.05×
Cash and investments
16.32%