0.930
RevenueFr B
1.219
1.250
1.317
1.376
1.435
1.509
1.575
1.648
1.696
1.733
1.004
3.85%
3.94%
51
25.71
Revenue growth%
19.91
19.33
22.02
23.48
25.23
22.81
23.41
25.24
26.28
29.19
19.98
25.24
23.45
75
10.92
Gross margin%
7.68
9.87
11.59
10.44
9.02
6.46
6.41
8.68
9.26
11.12
27.78
8.68
9.14
38
13.76
Operating margin%
6.19
3.30
1.37
2.59
2.25
1.70
0.40
0.40
1.28
0.40
20.76
0.40
1.54
38
6.25
Net margin%
20.26
20.12
21.39
23.39
24.07
23.57
26.38
29.15
31.36
30.43
2.33
29.15
23.82
84
20.70
P/E ratio (avg)x
41.63
46.54
45.70
47.47
53.36
60.21
66.69
67.15
74.26
72.51
24.58
67.15
56.78
86
24.81
EV/EBITx
17.73
18.59
21.54
25.03
24.92
24.50
25.87
25.56
29.63
32.72
6.453
25.87
24.97
72
24.27
FCF yield (avg)%
24.92
22.98
25.53
23.90
25.36
23.27
23.80
24.42
24.46
26.92
23.15
24.42
24.44
47
15.26
FCF margin%
18.92
19.83
20.43
22.25
24.44
21.54
24.06
26.18
25.92
27.53
9.61
25.92
23.15
74
0.965
FCF / Net incomex
1.082
1.152
1.288
1.486
1.705
2.026
2.324
2.660
2.683
2.754
1.776
2.660
1.865
21
9.45
ROIC%
2.91
3.52
5.63
5.78
6.09
7.87
8.51
8.89
6.16
7.15
23.13
7.87
6.12
31
29.93
Return on equity%
28.16
25.82
24.96
26.28
27.77
28.57
28.51
25.68
22.85
23.47
13.71
25.68
26.05
49
23.43
Return on assets%
19.77
17.18
16.96
16.00
13.32
15.74
16.20
15.54
13.12
10.73
27.81
15.54
15.87
72
137.20
EPSFr
195.21
219.12
256.83
292.29
314.73
352.15
378.56
439.37
455.03
466.05
150.05
8.17%
8.50%
—
5.36
EPS growth%
9.98
7.28
7.46
9.95
7.96
7.34
8.64
9.34
9.03
8.25
15.08
8.64
8.45
8
48.12
Bookvalue per shFr
148.68
154.88
162.58
177.06
191.07
216.61
209.59
206.80
201.78
207.52
87.11
1.67%
3.36%
—
147.66
FCF per shareFr
182.78
203.70
226.58
239.42
247.87
253.99
232.99
218.18
196.55
185.01
170.63
(5.68%)
1.13%
—
111.54
Dividend per shFr
118.36
122.75
135.76
119.58
130.58
138.77
123.14
113.32
112.00
103.50
163.94
(4.54%)
(0.94%)
—
14.36
Div yield (avg)%
6.89
7.63
8.95
11.07
9.77
12.14
15.08
13.23
12.86
13.46
22.53
13.23
11.61
92
21.97
Payout ratio%
23.22
24.37
22.48
23.81
25.76
23.29
20.55
21.59
21.73
22.99
27.35
21.73
23.11
82
5.405
Shares (diluted)M
7.585
7.369
8.395
9.289
8.964
10.67
11.71
12.00
12.47
12.42
5.225
6.74%
6.71%
32
25.75
Buyback yield%
4.24
1.84
0.40
0.40
0.40
1.74
3.87
3.46
4.06
1.99
9.26
3.46
1.92
82
1.363
D/E ratiox
2.089
2.474
2.365
2.684
3.125
3.503
3.419
3.636
3.778
3.988
1.245
3.636
3.272
50
0.800
Enterprise valueFr B
3.129
3.393
3.841
3.615
4.026
4.335
4.527
5.056
5.768
6.230
1.654
9.13%
6.76%
20
0.830
LT debtFr B
1.240
1.128
1.037
0.976
0.943
0.936
0.981
0.977
1.025
0.900
1.937
(0.94%)
(3.16%)
20
Cost of revenue
3.90%
1.00×
Operating expenses
4.14%
1.02×
Goodwill & intangibles
17.70%