2.195
RevenueFr B
2.628
2.785
2.843
2.905
3.031
3.120
3.254
3.373
3.474
3.707
2.354
4.11%
3.75%
14
15.62
Revenue growth%
32.10
33.07
35.89
33.88
31.15
30.29
28.86
27.80
29.63
29.50
26.39
29.50
30.72
14
8.64
Gross margin%
3.25
3.07
1.77
0.40
0.73
0.40
0.40
0.40
0.40
2.99
4.35
0.40
0.57
23
28.22
Operating margin%
3.46
4.83
4.81
7.59
5.36
8.08
6.71
8.55
10.77
9.62
28.11
8.55
7.15
77
8.00
Net margin%
29.35
29.29
27.38
25.67
25.86
24.89
23.03
25.37
28.07
25.17
20.20
25.17
25.77
50
18.90
P/E ratio (avg)x
18.79
20.30
24.39
24.46
27.94
30.05
32.12
33.28
33.63
34.35
14.97
33.28
28.99
61
9.302
EV/EBITx
39.04
42.94
43.30
41.10
43.90
45.78
49.47
51.55
45.71
49.11
21.02
49.11
44.81
45
14.41
FCF yield (avg)%
14.11
11.27
8.83
10.93
13.55
12.65
11.05
13.91
15.46
14.41
8.90
13.91
13.10
49
17.74
FCF margin%
15.45
15.97
17.99
18.55
17.12
14.78
13.29
14.60
17.37
18.17
12.82
14.78
16.55
56
0.885
FCF / Net incomex
1.988
2.355
2.380
2.811
2.989
3.391
3.918
3.803
3.883
4.032
1.419
3.883
3.190
70
9.70
ROIC%
3.25
0.89
3.54
4.66
5.73
5.43
7.26
8.09
7.26
4.64
3.38
7.26
5.04
45
12.11
Return on equity%
27.20
27.53
29.43
28.40
27.71
30.20
28.45
25.59
25.95
23.99
6.98
25.95
27.62
84
17.77
Return on assets%
13.33
11.16
8.34
7.35
9.55
8.21
9.88
9.29
7.12
9.84
22.06
9.29
9.42
54
125.04
EPSFr
51.46
49.65
52.28
54.16
49.65
44.35
47.03
49.39
43.49
43.93
130.62
(2.42%)
(1.13%)
—
2.64
EPS growth%
17.12
14.31
12.22
14.49
13.09
14.29
15.35
17.46
14.69
11.77
8.52
14.69
14.40
73
126.08
Bookvalue per shFr
89.52
95.36
101.45
119.93
118.16
122.96
131.66
144.49
159.88
173.30
105.95
7.96%
7.15%
—
58.59
FCF per shareFr
119.54
119.81
126.45
127.21
137.21
138.39
152.22
171.38
164.51
182.66
26.59
5.89%
4.79%
—
71.50
Dividend per shFr
114.88
124.46
110.93
104.45
105.99
103.70
109.09
107.01
116.32
123.82
27.08
3.16%
0.12%
—
11.88
Div yield (avg)%
19.07
19.81
17.50
18.06
19.23
19.32
18.75
20.08
17.63
17.44
8.64
18.75
18.91
64
16.14
Payout ratio%
25.98
26.62
25.56
24.73
26.54
29.25
27.87
30.33
32.68
35.51
7.37
30.33
27.25
39
22.75
Shares (diluted)M
25.60
28.88
27.25
30.25
30.99
33.82
32.87
30.37
31.04
34.92
23.45
2.42%
4.27%
44
12.51
Buyback yield%
31.75
31.89
32.65
29.89
27.90
27.46
28.17
26.48
29.31
29.75
8.68
28.17
29.53
81
1.237
D/E ratiox
0.905
0.845
0.814
0.828
0.919
0.899
0.981
0.917
0.811
0.813
0.282
0.899
0.872
47
0.849
Enterprise valueFr B
1.021
0.988
1.050
1.154
1.325
1.358
1.249
1.279
1.281
1.230
1.948
(1.48%)
1.56%
31
0.774
LT debtFr B
3.305
3.512
3.851
4.410
4.943
5.683
6.186
6.043
6.573
6.894
3.237
6.88%
6.76%
7
Cost of revenue
3.75%
1.00×
Operating expenses
4.19%
1.04×
Property and equipment
17.90%
Spread over hurdle
27.49%