87.94
RevenueFr M
465.3
481.9
488.1
506.9
508.6
526.0
534.3
536.5
544.2
565.3
94.22
2.13%
2.14%
86
20.93
Revenue growth%
11.27
10.89
12.92
11.01
12.88
12.05
10.45
11.11
10.06
12.17
4.97
11.11
11.19
38
25.09
Gross margin%
26.27
28.24
30.78
30.33
28.97
30.51
30.70
33.14
34.80
34.28
12.53
33.14
30.60
76
18.72
Operating margin%
5.20
5.70
2.74
0.40
0.40
2.23
1.69
0.40
1.11
0.40
11.81
1.11
1.40
61
8.42
Net margin%
24.44
23.14
24.65
24.54
23.51
21.18
22.79
22.66
23.06
22.00
27.71
22.66
23.10
29
15.70
P/E ratio (avg)x
25.67
24.77
26.15
27.26
28.53
31.74
30.25
26.95
26.37
24.97
11.12
26.95
26.66
61
16.85
EV/EBITx
33.34
34.91
36.31
35.51
35.82
36.21
40.71
46.66
45.03
53.31
27.14
45.03
36.26
19
17.40
FCF yield (avg)%
0.94
2.21
3.00
1.33
4.19
5.84
6.31
3.69
3.50
6.01
3.07
5.84
3.59
34
8.56
FCF margin%
1.71
3.98
3.28
4.68
1.87
2.42
3.83
1.49
1.86
4.43
24.87
2.42
2.85
37
1.344
FCF / Net incomex
1.484
1.600
1.391
1.527
1.368
1.261
1.218
1.146
1.254
1.296
1.388
1.254
1.332
31
17.51
ROIC%
5.36
8.14
8.83
9.11
11.10
10.12
9.12
6.33
8.58
10.13
12.33
9.12
8.97
34
21.21
Return on equity%
26.95
26.70
29.23
30.65
33.40
36.38
35.67
35.24
37.22
36.65
13.92
36.38
34.32
58
24.69
Return on assets%
18.59
17.93
19.55
16.61
17.07
15.97
16.42
17.04
15.69
18.57
11.64
16.42
17.06
9
32.89
EPSFr
20.79
21.63
21.87
25.13
27.12
27.55
28.15
27.48
31.65
36.96
34.35
6.38%
6.14%
—
7.08
EPS growth%
18.53
19.43
21.10
23.76
23.36
24.72
23.87
26.76
24.44
24.74
9.32
24.72
23.81
41
18.65
Bookvalue per shFr
20.89
20.86
20.83
22.91
22.17
23.26
21.90
21.94
23.03
24.93
39.68
2.37%
2.14%
—
31.37
FCF per shareFr
36.79
32.44
33.56
35.04
37.46
37.81
33.65
36.56
32.44
31.59
27.74
(3.35%)
(1.71%)
—
17.80
Dividend per shFr
56.77
59.45
61.24
70.97
76.01
83.01
92.32
98.80
107.74
104.26
21.81
6.52%
7.60%
—
21.49
Div yield (avg)%
18.79
17.04
15.58
18.27
20.87
23.11
22.25
20.67
17.83
20.04
26.37
20.67
19.41
14
28.28
Payout ratio%
14.61
14.82
12.09
11.28
10.54
9.55
7.73
9.89
9.93
8.62
2.30
9.55
10.24
36
13.64
Shares (diluted)M
17.38
19.73
21.54
23.32
21.34
21.27
20.35
22.24
20.97
20.04
13.51
(1.24%)
2.37%
92
2.79
Buyback yield%
25.93
28.18
25.74
26.55
27.53
29.50
28.10
25.46
28.35
31.33
20.04
28.35
27.81
55
0.896
D/E ratiox
1.595
1.762
1.954
1.987
2.050
1.887
1.954
2.078
2.287
2.503
0.766
2.078
1.971
94
139.5
Enterprise valueFr M
175.1
181.5
174.3
200.4
209.2
225.3
211.6
201.6
233.8
233.1
408.5
2.19%
2.60%
32
0.499
LT debtFr B
0.863
0.999
1.036
1.044
1.100
1.288
1.299
1.404
1.442
1.565
0.635
7.30%
7.36%
33
Cost of revenue
2.14%
1.00×
Operating expenses
1.98%
0.98×
Cash and investments
17.21%
Spread over hurdle
11.20%