37.46
RevenueFr M
68.40
66.85
67.60
67.30
66.94
68.50
69.51
68.70
67.13
66.95
39.26
—
(0.13%)
17
6.91
Revenue growth%
18.44
21.44
20.01
22.37
22.88
23.20
20.86
19.64
17.45
17.61
15.56
19.64
20.43
38
8.05
Gross margin%
13.01
15.19
18.05
20.72
20.81
23.44
21.48
23.60
22.40
24.83
20.31
23.44
21.14
33
20.75
Operating margin%
21.82
19.06
17.29
17.86
16.72
15.55
14.91
14.10
16.70
18.05
2.52
15.55
17.01
90
27.18
Net margin%
10.39
11.22
12.42
12.48
14.43
12.63
12.59
10.59
9.12
9.57
20.29
10.59
11.82
86
9.428
P/E ratio (avg)x
16.32
15.82
14.88
16.40
17.48
17.84
19.93
20.77
22.95
21.22
20.10
20.77
17.66
90
33.09
EV/EBITx
24.46
25.59
27.70
28.85
27.42
27.59
24.17
22.64
20.03
17.26
7.787
22.64
25.02
44
28.00
FCF yield (avg)%
2.40
2.06
2.87
4.36
6.12
3.48
3.62
4.38
4.57
6.27
19.64
4.38
3.99
28
15.64
FCF margin%
20.42
20.58
21.67
22.04
23.86
23.00
25.27
25.00
27.51
29.39
19.46
25.27
23.43
62
1.054
FCF / Net incomex
0.510
0.574
0.550
0.598
0.614
0.599
0.576
0.632
0.675
0.665
1.139
0.632
0.599
37
12.60
ROIC%
17.35
14.66
13.55
12.08
13.56
13.46
12.99
13.60
14.76
13.73
17.36
13.60
13.58
69
7.54
Return on equity%
0.40
2.59
3.64
6.49
8.06
9.99
11.49
8.53
7.78
5.01
18.76
8.53
7.14
10
4.15
Return on assets%
25.16
24.41
23.99
25.78
27.25
27.68
28.93
30.79
32.93
31.77
25.64
30.79
27.46
60
6.23
EPSFr
4.88
4.42
3.90
3.69
3.75
3.90
3.77
4.08
3.62
3.99
6.78
1.24%
(2.88%)
—
22.21
EPS growth%
14.35
12.95
10.98
13.26
11.66
13.93
14.63
11.91
10.69
13.57
3.78
13.57
13.11
19
3.50
Bookvalue per shFr
3.98
3.89
3.71
3.84
3.66
4.05
3.83
4.34
4.58
5.35
2.53
7.88%
3.68%
—
3.84
FCF per shareFr
1.85
1.76
1.63
1.78
1.96
2.17
2.35
2.72
2.54
2.71
4.69
6.65%
3.95%
—
5.32
Dividend per shFr
3.88
4.07
3.98
3.57
3.60
3.50
3.19
3.36
3.01
2.80
1.36
(4.85%)
(3.63%)
—
21.53
Div yield (avg)%
0.40
0.40
0.40
3.29
3.32
5.27
3.70
1.98
0.40
1.30
2.44
1.98
1.64
33
11.05
Payout ratio%
5.41
7.02
5.46
7.59
9.35
11.91
12.84
10.76
9.67
11.00
15.73
11.00
9.51
18
5.986
Shares (diluted)M
8.678
9.002
10.08
9.259
9.534
8.662
7.923
7.620
6.980
6.425
6.149
(7.59%)
(2.32%)
5
7.28
Buyback yield%
26.26
26.54
28.22
25.92
27.92
27.55
28.46
31.40
32.89
32.76
2.93
31.40
28.07
85
0.210
D/E ratiox
2.375
2.726
3.137
2.987
2.989
3.278
3.572
3.409
3.705
4.275
1.062
3.572
3.207
23
21.35
Enterprise valueFr M
53.09
56.95
52.82
47.45
47.04
49.40
51.02
45.80
46.29
47.94
42.43
0.38%
(2.48%)
66
14.49
LT debtFr M
6.503
6.604
6.685
6.682
7.150
7.905
7.418
6.934
6.605
7.312
67.04
0.45%
1.08%
58
Cost of revenue
0.16%
1.03×
Operating expenses
(0.74%)
0.94×