184.1
RevenueFr M
343.9
344.3
344.4
344.5
341.9
346.7
348.8
352.9
356.8
368.0
203.0
1.48%
0.74%
70
16.96
Revenue growth%
30.63
28.18
30.63
30.26
30.11
30.99
30.79
29.93
32.63
32.26
16.49
30.99
30.63
92
19.26
Gross margin%
10.80
9.40
10.16
12.96
11.43
10.18
8.32
6.58
3.72
1.06
8.85
6.58
9.78
52
5.83
Operating margin%
28.02
26.06
24.12
23.98
24.32
21.46
22.18
21.07
23.34
20.83
10.55
21.46
23.66
25
13.78
Net margin%
6.22
7.61
9.15
8.64
8.07
6.36
7.36
9.17
7.23
8.81
16.51
7.36
7.84
20
13.41
P/E ratio (avg)x
37.86
40.02
40.03
44.61
44.67
42.81
46.80
46.75
48.30
51.72
10.16
46.80
44.64
26
34.77
EV/EBITx
8.332
9.022
8.251
9.058
8.918
9.567
9.081
10.02
10.89
10.36
28.90
10.02
9.069
90
26.86
FCF yield (avg)%
26.83
29.23
31.49
30.99
28.13
27.49
27.37
28.66
27.78
30.75
20.38
27.78
28.40
60
16.51
FCF margin%
13.18
10.39
10.11
10.27
8.23
7.80
6.33
5.63
4.04
2.56
13.70
5.63
8.01
61
1.009
FCF / Net incomex
0.365
0.420
0.482
0.459
0.507
0.509
0.513
0.477
0.473
0.462
0.959
0.477
0.475
65
13.72
ROIC%
17.99
18.68
15.84
16.80
19.11
19.85
21.02
18.29
16.00
14.82
27.44
18.29
18.14
89
25.38
Return on equity%
17.16
16.31
13.64
12.80
13.54
13.90
12.66
11.30
10.36
9.82
26.70
11.30
13.17
23
3.27
Return on assets%
22.20
24.71
24.76
25.86
27.26
25.93
25.48
27.34
25.75
25.47
28.09
25.75
25.62
7
41.40
EPSFr
18.85
18.72
18.22
20.29
19.43
18.44
19.62
18.49
21.19
23.51
43.15
3.89%
2.24%
—
28.13
EPS growth%
14.14
12.74
13.43
15.38
14.40
16.20
19.04
18.81
19.23
18.07
11.33
18.81
15.79
31
13.22
Bookvalue per shFr
42.39
41.28
44.04
49.95
54.11
60.89
63.14
69.46
73.75
68.71
34.14
4.89%
5.23%
—
41.98
FCF per shareFr
41.75
41.40
37.28
32.37
31.39
32.41
31.29
29.95
25.98
27.77
16.10
(2.42%)
(3.27%)
—
44.82
Dividend per shFr
43.01
46.86
47.86
45.68
49.93
46.54
50.75
54.17
53.63
52.76
30.76
1.11%
1.62%
—
27.18
Div yield (avg)%
26.28
24.62
27.36
30.04
29.45
29.92
29.61
27.74
27.20
27.61
23.32
27.74
27.67
34
8.33
Payout ratio%
13.43
10.91
13.45
16.25
15.29
14.39
14.71
14.47
11.56
14.48
12.85
14.47
14.43
88
7.560
Shares (diluted)M
6.665
7.316
7.056
6.177
5.480
5.642
5.847
6.286
6.630
7.082
7.741
5.26%
1.14%
86
4.36
Buyback yield%
13.21
13.66
14.41
16.73
15.36
14.65
13.81
13.73
11.23
11.72
15.22
13.73
13.77
59
1.058
D/E ratiox
0.348
0.343
0.358
0.346
0.360
0.384
0.362
0.372
0.436
0.430
1.655
0.384
0.361
24
80.52
Enterprise valueFr M
215.7
235.7
211.0
211.6
189.6
190.2
202.4
181.5
180.2
172.3
366.2
(1.89%)
(1.69%)
92
122.6
LT debtFr M
131.6
150.1
161.5
171.5
198.4
229.5
270.3
311.6
329.5
327.4
401.1
10.54%
9.30%
27
Cost of revenue
0.30%
0.96×
Operating expenses
1.79%
1.11×
Property and equipment
15.65%