1.525
RevenueFr B
1.226
1.280
1.321
1.398
1.449
1.519
1.575
1.658
1.724
1.772
1.631
4.10%
4.30%
71
6.79
Revenue growth%
14.87
16.39
13.59
11.24
12.45
14.61
13.66
15.44
15.28
13.02
25.14
14.61
14.13
94
22.92
Gross margin%
12.90
13.65
15.64
16.52
16.89
19.20
16.21
16.35
17.18
16.34
15.65
16.35
16.34
69
25.35
Operating margin%
1.08
3.95
0.96
0.40
0.40
2.27
3.87
2.74
3.28
3.21
3.94
3.21
2.50
27
17.24
Net margin%
12.89
14.88
14.60
11.85
10.16
9.98
8.42
11.07
13.63
14.09
3.29
11.07
12.37
58
16.88
P/E ratio (avg)x
12.50
13.53
13.17
14.27
15.17
17.93
20.01
22.32
25.63
29.00
34.17
22.32
16.55
12
14.30
EV/EBITx
11.18
11.29
12.44
12.02
11.46
11.07
10.13
10.80
11.89
12.15
6.765
11.07
11.38
65
28.84
FCF yield (avg)%
18.63
16.87
14.36
11.49
13.95
15.52
13.68
15.59
13.29
14.61
22.43
14.61
14.49
38
24.78
FCF margin%
0.71
0.40
3.39
1.64
4.10
3.20
1.76
0.72
2.36
1.00
7.23
1.76
1.70
19
1.128
FCF / Net incomex
1.679
1.715
1.809
1.908
1.769
1.916
2.116
2.324
2.388
2.533
1.676
2.324
1.912
78
7.09
ROIC%
27.33
26.36
25.74
23.01
22.63
21.52
21.24
19.32
16.51
18.08
12.18
19.32
22.08
82
9.53
Return on equity%
18.16
18.25
20.35
19.10
22.05
23.08
24.02
24.70
25.35
24.36
12.85
24.36
22.57
79
27.67
Return on assets%
24.79
25.82
23.23
24.08
22.83
23.33
21.22
24.15
23.34
23.52
6.23
23.34
23.43
71
10.87
EPSFr
13.05
14.15
14.15
13.69
12.94
12.61
14.35
16.38
15.71
16.37
11.38
4.81%
2.25%
—
6.47
EPS growth%
11.92
11.14
11.57
10.11
7.22
5.73
6.48
4.42
3.62
1.67
24.70
4.42
6.85
39
4.78
Bookvalue per shFr
9.56
8.95
7.86
7.08
7.02
6.43
6.66
5.92
5.95
6.28
10.96
(2.21%)
(3.91%)
—
6.64
FCF per shareFr
8.43
9.62
10.88
11.38
12.53
12.80
12.89
15.27
16.45
17.86
4.21
7.35%
7.46%
—
7.91
Dividend per shFr
6.98
5.91
5.84
5.84
6.05
5.69
4.99
5.13
4.67
4.41
11.37
(6.14%)
(5.61%)
—
15.32
Div yield (avg)%
0.40
0.40
0.40
0.69
0.40
0.99
0.40
2.50
0.82
2.62
6.79
0.99
0.54
65
13.77
Payout ratio%
3.94
5.68
4.59
1.93
2.47
2.29
2.50
4.10
6.78
3.83
28.71
3.83
3.89
88
65.79
Shares (diluted)M
96.51
101.6
119.2
122.8
140.4
142.3
148.3
161.8
185.7
214.9
64.29
8.88%
9.13%
72
25.32
Buyback yield%
0.40
2.01
3.77
3.59
2.18
1.89
1.60
3.35
2.90
0.77
29.68
1.89
2.09
38
0.594
D/E ratiox
1.311
1.196
1.290
1.302
1.271
1.327
1.324
1.380
1.579
1.619
1.794
1.380
1.318
27
0.243
Enterprise valueFr B
1.205
1.299
1.191
1.096
1.031
1.117
1.102
1.072
1.139
1.151
1.183
2.22%
(0.51%)
76
0.793
LT debtFr B
1.245
1.295
1.316
1.389
1.565
1.716
1.954
2.324
2.692
2.764
0.537
12.05%
9.54%
47
Cost of revenue
4.18%
0.99×
Operating expenses
4.35%
1.00×
Return on capital
213.94%
Spread over hurdle
207.72%