10.56
RevenueFr M
9.032
9.327
9.762
10.28
10.58
10.79
11.10
11.79
12.21
12.61
11.30
3.58%
3.61%
33
21.90
Revenue growth%
25.10
24.86
25.70
24.86
25.05
26.93
26.02
23.44
26.19
23.50
13.35
26.02
25.07
19
4.56
Gross margin%
7.51
8.38
8.72
9.84
11.23
8.34
6.93
8.53
10.65
7.92
16.33
8.34
8.45
73
29.66
Operating margin%
20.11
19.73
18.07
18.68
16.15
16.63
19.22
19.65
19.06
18.38
25.80
19.06
18.87
89
24.36
Net margin%
31.25
30.59
29.79
31.86
32.57
33.31
33.65
34.87
37.30
37.68
27.83
34.87
32.94
5
23.99
P/E ratio (avg)x
16.91
19.35
22.45
25.44
26.54
31.85
31.14
36.05
42.24
43.48
6.555
36.05
28.84
28
7.380
EV/EBITx
16.90
16.21
15.61
17.20
18.03
16.33
17.07
18.33
17.35
15.43
9.393
17.07
16.98
40
12.56
FCF yield (avg)%
10.87
11.36
13.89
11.73
10.49
13.08
11.61
9.26
11.47
9.06
21.82
11.47
11.42
6
23.20
FCF margin%
11.01
12.68
15.18
17.88
15.21
17.93
19.97
17.12
16.87
18.25
25.27
17.93
16.99
79
0.601
FCF / Net incomex
0.531
0.628
0.633
0.700
0.813
0.872
0.872
0.997
1.161
1.355
1.248
0.997
0.842
11
17.59
ROIC%
8.70
5.94
4.84
3.81
5.36
3.23
1.03
0.40
0.40
0.40
25.70
0.40
3.52
50
29.60
Return on equity%
20.37
18.52
16.92
17.56
15.98
14.18
15.63
17.23
19.18
18.97
14.28
17.23
17.39
17
3.29
Return on assets%
2.43
5.11
8.10
8.11
7.03
6.25
5.99
8.53
11.05
10.16
6.41
8.53
7.56
8
1.42
EPSFr
1.22
1.09
1.06
1.11
0.99
0.99
1.07
1.07
1.11
1.00
1.54
0.23%
(1.61%)
—
9.46
EPS growth%
2.56
5.14
7.20
7.78
9.78
12.11
12.81
9.82
12.10
13.57
10.36
12.11
9.80
55
1.21
Bookvalue per shFr
0.40
0.37
0.40
0.37
0.38
0.40
0.40
0.44
0.48
0.49
1.08
5.56%
1.67%
—
0.96
FCF per shareFr
1.83
1.69
1.86
1.79
1.80
1.74
1.60
1.61
1.77
1.70
0.38
(1.12%)
(1.42%)
—
1.66
Dividend per shFr
1.63
1.79
1.99
1.99
2.08
2.42
2.70
2.56
2.99
3.38
1.74
10.21%
9.19%
—
18.87
Div yield (avg)%
7.28
7.14
9.37
9.57
9.05
8.11
5.44
5.01
2.95
0.90
16.55
5.01
7.21
89
2.72
Payout ratio%
2.33
2.49
0.40
1.34
0.40
2.24
4.82
2.69
0.72
0.40
18.44
2.24
1.79
51
5.357
Shares (diluted)M
5.902
6.762
7.453
7.829
8.769
8.300
7.792
8.160
8.634
8.730
5.388
(0.09%)
3.34%
18
27.57
Buyback yield%
17.02
14.41
14.66
13.76
12.07
15.01
17.28
17.55
15.62
13.55
22.01
15.62
14.84
44
1.665
D/E ratiox
0.776
0.764
0.702
0.755
0.803
0.868
0.806
0.784
0.777
0.739
0.357
0.784
0.776
5
7.698
Enterprise valueFr M
9.703
9.327
8.875
8.288
7.827
7.714
8.182
8.854
9.576
8.616
10.63
1.94%
(0.43%)
91
4.433
LT debtFr M
21.48
21.02
20.31
19.07
19.06
17.97
19.43
22.27
25.05
28.43
8.455
8.33%
4.18%
74
Cost of revenue
3.96%
1.03×
Operating expenses
3.06%
0.95×
Spread over hurdle
11.83%