0.056
RevenueFr M
0.883
0.905
0.910
0.917
0.933
0.960
0.971
1.022
1.045
1.092
0.063
3.20%
2.34%
48
26.15
Revenue growth%
20.80
23.78
21.33
19.23
20.91
18.03
17.47
15.54
18.38
15.77
22.50
17.47
18.81
18
29.71
Gross margin%
13.07
14.88
17.20
20.04
20.18
19.90
19.36
20.86
21.93
19.60
21.85
19.90
19.75
39
25.79
Operating margin%
23.59
23.76
21.37
23.30
21.62
21.94
23.94
23.52
25.22
23.10
24.04
23.52
23.41
23
24.50
Net margin%
14.61
12.28
15.26
14.78
17.43
17.58
18.31
19.60
16.76
13.86
12.99
17.58
16.01
90
31.66
P/E ratio (avg)x
22.68
22.90
21.21
19.65
21.75
23.27
25.48
25.23
25.47
25.84
36.87
25.47
23.08
7
19.55
EV/EBITx
26.42
28.99
27.54
31.37
29.91
31.42
33.79
34.23
32.95
35.95
7.372
33.79
31.40
58
2.03
FCF yield (avg)%
17.88
20.54
23.34
24.51
24.91
22.22
21.92
22.63
23.93
24.92
8.51
22.63
22.99
30
17.37
FCF margin%
8.58
8.15
10.95
10.23
12.37
13.22
15.68
14.50
13.23
16.03
14.16
14.50
12.79
68
0.554
FCF / Net incomex
1.403
1.325
1.423
1.590
1.790
1.731
1.819
2.000
2.296
2.692
0.697
2.000
1.760
55
21.48
ROIC%
10.22
12.46
10.05
12.25
9.59
7.46
8.82
7.53
5.92
8.48
6.32
7.53
9.21
92
26.14
Return on equity%
16.93
15.50
13.58
11.62
13.43
14.34
15.99
16.46
15.40
13.29
23.73
15.40
14.87
47
17.24
Return on assets%
13.83
13.27
12.17
15.13
13.62
12.45
12.00
11.68
13.31
13.81
10.84
12.45
13.29
88
0.09
EPSFr
0.14
0.15
0.14
0.14
0.13
0.15
0.15
0.16
0.17
0.19
0.10
6.90%
3.30%
—
9.96
EPS growth%
35.41
32.74
30.35
28.71
26.61
27.36
26.09
26.88
24.73
22.06
18.24
26.09
27.12
40
0.10
Bookvalue per shFr
0.13
0.12
0.13
0.14
0.13
0.15
0.16
0.16
0.18
0.18
0.09
6.70%
4.79%
—
0.12
FCF per shareFr
0.10
0.09
0.08
0.08
0.07
0.07
0.07
0.07
0.06
0.06
0.08
(4.28%)
(5.44%)
—
0.05
Dividend per shFr
0.18
0.21
0.21
0.22
0.23
0.25
0.25
0.28
0.30
0.33
0.10
7.18%
7.24%
—
6.45
Div yield (avg)%
2.83
5.12
5.15
4.53
3.16
1.27
0.40
2.50
2.74
4.05
20.03
2.50
3.00
92
10.33
Payout ratio%
2.89
2.69
2.13
4.32
1.87
4.12
3.83
6.65
7.40
6.86
25.89
6.65
3.97
56
1.656
Shares (diluted)M
2.451
2.417
2.627
2.643
2.782
2.948
3.351
3.960
3.910
4.641
1.653
10.78%
7.75%
10
3.94
Buyback yield%
31.20
32.51
29.80
29.79
30.84
28.52
25.91
23.90
24.10
21.77
13.94
24.10
29.15
13
0.528
D/E ratiox
1.932
2.183
2.121
2.335
2.766
2.965
3.020
3.127
3.032
3.499
1.554
3.032
2.865
51
0.704
Enterprise valueFr M
0.893
1.015
1.051
1.221
1.278
1.247
1.251
1.289
1.357
1.283
0.739
0.07%
4.95%
45
0.640
LT debtFr M
0.571
0.572
0.523
0.478
0.497
0.561
0.618
0.630
0.639
0.667
0.804
6.07%
2.02%
35
Cost of revenue
2.27%
0.99×
Operating expenses
2.04%
0.97×
Spread over hurdle
15.34%