150.4
RevenueFr M
153.0
160.6
169.6
180.7
195.4
211.4
226.7
234.6
244.2
254.7
155.6
5.45%
5.80%
68
12.79
Revenue growth%
7.40
8.40
8.76
9.53
11.38
13.41
14.13
17.10
15.32
16.01
14.37
15.32
12.39
73
5.56
Gross margin%
10.39
12.62
14.50
13.74
12.19
14.37
12.76
10.53
10.33
11.61
14.70
11.61
12.41
28
22.24
Operating margin%
17.30
18.61
19.02
17.88
20.60
20.45
20.54
23.18
23.45
21.75
3.13
21.75
20.49
13
7.36
Net margin%
0.40
2.30
0.64
0.40
0.40
1.95
1.35
4.32
5.31
2.98
17.80
2.98
1.65
30
37.58
P/E ratio (avg)x
17.97
17.94
19.67
20.80
23.64
25.31
28.01
29.87
32.00
29.17
32.25
29.17
24.48
13
32.21
EV/EBITx
36.68
42.98
48.63
55.22
61.88
74.06
86.53
89.39
94.68
102.6
6.854
89.39
67.97
86
18.54
FCF yield (avg)%
34.20
31.81
29.84
27.18
25.02
26.90
25.47
22.54
20.95
21.72
13.05
22.54
26.18
89
6.74
FCF margin%
1.26
0.40
2.69
2.96
0.88
2.21
4.57
2.31
4.41
5.34
29.01
4.41
2.50
42
1.489
FCF / Net incomex
0.998
0.963
1.037
1.181
1.225
1.215
1.369
1.324
1.325
1.304
0.734
1.324
1.220
71
2.63
ROIC%
17.33
17.55
17.63
17.50
15.46
18.38
20.45
18.58
18.28
18.64
22.89
18.58
17.95
67
25.00
Return on equity%
29.58
32.36
33.90
32.05
31.34
33.08
35.69
37.39
38.72
35.83
29.18
35.83
33.49
39
24.44
Return on assets%
29.27
28.58
29.97
28.32
29.71
29.00
29.32
26.74
28.75
28.47
8.77
28.75
28.88
93
10.01
EPSFr
13.29
13.95
13.39
12.75
12.94
11.90
12.90
14.10
13.23
14.58
11.21
2.42%
1.24%
—
23.40
EPS growth%
17.71
18.73
18.75
17.83
16.61
16.14
17.53
19.76
18.56
17.54
14.14
17.54
17.77
34
5.46
Bookvalue per shFr
18.73
21.77
23.65
26.31
28.61
30.79
36.78
36.19
42.85
42.11
4.24
8.03%
9.87%
—
8.70
FCF per shareFr
6.48
7.69
8.13
9.10
9.24
9.87
11.54
11.13
12.70
12.38
10.59
6.02%
7.04%
—
4.05
Dividend per shFr
3.44
4.05
3.93
4.49
5.30
6.26
6.74
7.76
8.24
9.39
8.46
12.12%
11.62%
—
22.67
Div yield (avg)%
6.79
7.05
7.29
4.87
7.25
7.87
5.38
4.04
3.93
5.36
25.50
5.36
6.08
42
26.23
Payout ratio%
9.45
8.05
7.23
10.03
11.28
10.68
13.20
12.14
10.70
11.43
18.22
11.43
10.69
13
11.53
Shares (diluted)M
12.73
12.88
13.36
12.75
12.64
12.82
11.76
11.41
11.23
10.36
10.92
(3.90%)
(1.06%)
64
17.69
Buyback yield%
10.62
10.46
11.01
13.19
12.42
14.98
17.50
17.68
18.06
20.41
28.98
17.68
14.08
81
0.888
D/E ratiox
1.641
1.697
1.753
1.666
1.672
1.581
1.533
1.699
1.742
1.919
1.404
1.699
1.684
47
156.8
Enterprise valueFr M
199.0
198.1
183.3
170.3
190.9
217.8
207.5
236.3
227.7
247.1
86.51
5.30%
3.38%
23
168.7
LT debtFr M
182.0
190.3
218.8
217.6
224.5
250.5
290.1
336.0
313.8
320.7
202.6
7.39%
6.76%
66
Cost of revenue
5.75%
1.00×
Operating expenses
6.07%
1.03×
Cash and investments
18.87%
Goodwill & intangibles
17.42%