107.1
RevenueFr M
83.34
86.99
91.77
97.46
100.0
104.3
108.9
111.7
114.9
123.2
115.9
4.27%
4.62%
24
23.46
Revenue growth%
21.13
19.78
19.20
20.10
17.26
19.23
20.27
18.23
19.13
18.16
9.36
19.13
19.21
70
28.93
Gross margin%
27.32
28.09
26.89
28.01
26.41
28.45
29.61
28.06
28.56
27.51
23.13
28.45
28.04
54
16.06
Operating margin%
32.25
34.78
34.24
33.13
30.71
31.47
34.23
36.73
35.81
37.02
6.48
35.81
34.24
80
28.58
Net margin%
9.83
10.40
9.24
8.11
7.14
5.82
7.43
9.46
9.62
9.08
14.04
9.08
9.16
70
12.81
P/E ratio (avg)x
26.80
28.72
30.94
30.44
30.80
32.48
29.17
32.11
29.83
28.53
16.97
29.83
30.14
59
34.01
EV/EBITx
30.38
30.07
34.15
35.18
37.30
35.31
33.98
35.37
33.49
35.79
19.39
35.31
34.67
19
26.62
FCF yield (avg)%
18.42
19.26
16.97
13.98
15.34
18.04
15.75
16.87
15.75
18.68
22.77
16.87
16.92
34
25.37
FCF margin%
3.08
5.36
6.17
8.20
9.15
6.65
8.32
9.84
7.88
5.71
25.49
7.88
7.27
61
0.612
FCF / Net incomex
2.531
2.581
2.892
3.048
3.283
3.457
3.923
4.140
5.016
5.077
1.156
4.140
3.370
73
6.74
ROIC%
31.72
33.77
31.07
28.76
26.22
23.39
25.65
28.51
28.01
26.69
10.46
26.69
28.26
93
2.44
Return on equity%
24.10
23.88
23.62
21.97
20.37
23.08
23.17
21.25
21.69
23.78
28.68
23.08
23.12
60
6.53
Return on assets%
9.15
8.27
10.19
8.05
7.62
6.38
4.56
6.48
7.54
10.54
3.91
6.48
7.83
61
1.96
EPSFr
0.44
0.44
0.48
0.54
0.54
0.49
0.52
0.56
0.61
0.61
2.16
2.50%
4.47%
—
23.57
EPS growth%
0.91
3.62
1.61
1.31
1.50
0.40
0.40
1.95
1.55
4.07
18.67
1.55
1.53
48
1.52
Bookvalue per shFr
0.67
0.66
0.70
0.69
0.66
0.68
0.64
0.58
0.62
0.59
0.91
(2.09%)
(1.16%)
—
1.50
FCF per shareFr
1.43
1.67
1.91
2.23
2.27
2.67
3.10
3.53
3.46
3.91
0.83
11.52%
11.89%
—
1.81
Dividend per shFr
0.37
0.39
0.40
0.42
0.43
0.44
0.47
0.45
0.49
0.48
0.62
2.33%
3.49%
—
10.14
Div yield (avg)%
17.81
20.37
19.26
17.74
18.91
19.64
22.39
22.85
23.83
22.71
26.11
22.71
20.01
52
24.92
Payout ratio%
8.73
10.09
9.49
7.86
7.24
8.94
10.64
8.68
8.95
10.07
7.48
8.95
8.94
94
49.55
Shares (diluted)M
33.40
30.75
28.05
26.55
27.00
27.82
28.89
28.34
29.68
30.22
51.25
2.28%
(1.07%)
6
17.62
Buyback yield%
12.38
13.21
11.40
14.22
12.67
14.02
11.47
10.49
9.50
9.94
22.78
10.49
11.93
17
0.628
D/E ratiox
0.991
0.996
1.003
0.948
0.982
0.953
1.013
0.894
0.835
0.738
0.514
0.894
0.967
39
8.953
Enterprise valueFr M
181.5
176.7
171.4
167.9
166.1
172.9
189.8
223.3
242.3
251.9
110.7
8.69%
4.72%
35
144.2
LT debtFr M
142.4
147.2
170.6
171.4
184.1
219.5
214.1
244.4
243.2
263.3
59.89
7.41%
7.73%
30
Cost of revenue
4.77%
1.01×
Operating expenses
4.71%
1.01×
Goodwill & intangibles
14.22%
Spread over hurdle
42.05%