49.22
RevenueFr M
32.66
34.91
37.68
40.31
42.36
43.90
45.31
47.32
49.35
51.15
54.25
3.84%
5.07%
8
18.20
Revenue growth%
4.90
4.90
3.17
5.30
6.41
8.76
9.91
9.51
7.26
5.95
27.75
8.76
6.18
60
20.11
Gross margin%
2.65
3.63
2.33
1.86
3.75
1.09
0.90
2.05
0.40
0.40
2.56
0.90
1.95
37
4.13
Operating margin%
17.65
15.39
13.90
11.55
13.07
11.03
11.81
9.79
7.16
6.65
26.75
9.79
11.68
78
8.52
Net margin%
35.62
34.77
32.34
29.83
31.78
33.44
31.53
31.57
29.40
26.48
23.64
31.53
31.67
62
7.429
P/E ratio (avg)x
32.96
33.38
36.25
40.52
39.23
44.91
43.67
51.78
58.27
66.19
21.28
51.78
42.09
80
12.46
EV/EBITx
22.17
24.29
26.73
25.18
27.80
26.09
28.35
30.57
33.51
30.72
30.26
30.57
27.27
29
13.05
FCF yield (avg)%
27.85
27.25
26.81
29.44
30.81
30.31
32.74
34.59
32.06
33.89
27.26
32.74
30.56
69
5.03
FCF margin%
23.48
23.88
22.52
20.92
21.97
22.63
21.32
20.26
22.19
22.40
11.05
22.19
22.30
66
0.278
FCF / Net incomex
1.011
1.090
1.261
1.463
1.666
1.755
1.981
2.143
2.543
2.941
0.345
2.143
1.710
43
18.18
ROIC%
10.41
8.58
6.05
9.04
9.14
8.72
6.00
7.61
6.98
9.78
22.76
7.61
8.65
66
11.19
Return on equity%
0.40
3.15
2.33
0.70
1.18
0.40
0.40
2.91
2.96
4.75
27.04
2.91
1.76
18
15.28
Return on assets%
31.55
31.95
30.13
32.48
34.62
32.34
33.72
36.09
35.75
36.12
26.19
35.75
33.10
49
110.86
EPSFr
221.62
224.34
254.03
265.41
286.87
272.16
310.60
349.28
371.53
357.29
118.51
4.49%
5.66%
—
11.13
EPS growth%
9.84
7.04
4.43
2.61
3.40
2.58
2.14
2.12
4.37
5.59
15.56
2.58
3.89
24
76.98
Bookvalue per shFr
122.60
129.29
128.35
135.09
119.10
123.07
105.31
109.34
100.54
90.11
194.09
(5.42%)
(3.24%)
—
71.87
FCF per shareFr
196.86
206.69
206.84
211.07
227.68
260.34
292.44
291.87
347.16
401.76
203.32
12.03%
8.82%
—
170.83
Dividend per shFr
41.94
39.08
39.79
39.96
45.52
44.54
43.52
50.39
51.32
51.52
65.84
2.51%
3.07%
—
7.31
Div yield (avg)%
11.23
10.63
10.50
7.84
7.76
7.96
5.36
2.98
3.35
5.80
10.85
5.36
7.80
10
27.96
Payout ratio%
13.55
16.35
18.38
20.35
23.14
22.95
24.95
23.64
24.72
24.01
14.89
24.01
23.05
31
0.235
Shares (diluted)M
0.185
0.169
0.175
0.165
0.155
0.161
0.152
0.152
0.135
0.128
0.222
(3.73%)
(3.91%)
21
17.23
Buyback yield%
11.19
13.03
14.88
16.94
16.80
13.87
12.32
14.07
14.93
15.89
11.00
14.07
14.48
65
1.569
D/E ratiox
2.037
2.407
2.521
2.388
2.613
2.904
2.863
2.732
3.037
3.092
0.464
2.904
2.673
46
43.92
Enterprise valueFr M
16.95
16.93
15.58
14.54
12.83
12.39
13.48
13.89
14.02
15.21
59.91
3.47%
(1.38%)
39
58.04
LT debtFr M
14.42
13.28
12.48
11.00
9.806
10.83
9.643
10.07
10.18
9.373
64.12
(0.90%)
(3.15%)
36
Cost of revenue
5.37%
1.03×
Operating expenses
5.01%
0.99×
Spread over hurdle
(0.58%)