11.38
RevenueFr M
16.28
16.60
16.94
17.49
18.41
18.89
19.10
19.19
19.31
20.20
12.20
1.87%
2.54%
67
26.36
Revenue growth%
18.35
17.38
15.41
17.72
17.85
15.43
15.88
18.17
15.65
16.65
2.09
15.88
17.01
62
23.56
Gross margin%
14.33
15.79
12.80
14.24
16.55
17.90
19.13
17.54
19.50
20.39
8.61
19.13
17.04
89
10.95
Operating margin%
5.91
6.90
7.33
6.89
9.34
8.24
8.36
7.89
6.85
6.75
22.62
7.89
7.12
81
12.70
Net margin%
24.38
22.00
20.84
21.22
21.53
20.07
21.94
21.97
21.31
19.75
8.64
21.31
21.42
36
36.02
P/E ratio (avg)x
42.78
42.80
40.07
37.27
40.57
42.67
40.07
40.73
45.99
43.17
26.73
42.67
41.70
65
9.653
EV/EBITx
10.90
11.36
11.50
12.82
13.39
13.06
14.33
15.66
17.15
16.31
25.29
15.66
13.22
16
3.23
FCF yield (avg)%
9.71
12.44
13.14
13.62
13.88
14.18
11.82
9.99
10.47
7.68
13.21
10.47
12.13
47
3.87
FCF margin%
14.04
13.81
12.99
10.31
8.05
9.44
6.60
8.30
5.83
2.84
23.78
6.60
8.87
45
1.574
FCF / Net incomex
0.766
0.832
0.774
0.809
0.788
0.816
0.869
0.829
0.884
1.005
1.761
0.869
0.823
86
26.27
ROIC%
32.62
31.18
33.40
36.14
35.07
35.20
32.21
33.81
30.83
29.30
12.25
32.21
33.01
35
26.55
Return on equity%
6.34
7.14
8.20
8.49
6.20
6.28
9.12
6.86
9.44
10.23
13.89
9.12
7.67
64
23.68
Return on assets%
19.86
19.13
16.76
18.82
16.23
18.68
18.17
20.41
17.73
18.42
15.31
18.42
18.55
56
5.71
EPSFr
7.06
7.55
7.61
8.59
8.54
8.02
9.05
9.03
8.36
8.81
6.19
0.64%
2.77%
—
18.70
EPS growth%
17.33
17.44
18.79
21.64
22.76
22.89
25.71
25.74
23.00
21.51
17.02
23.00
22.20
37
7.74
Bookvalue per shFr
5.04
4.67
4.26
4.32
4.66
4.74
4.73
4.17
3.85
3.95
3.60
(3.27%)
(1.57%)
—
3.55
FCF per shareFr
8.64
8.27
9.16
8.83
10.02
9.62
8.90
8.70
8.26
9.35
2.23
(1.39%)
1.78%
—
1.56
Dividend per shFr
3.22
3.42
3.81
4.40
4.68
5.52
5.63
6.32
6.25
7.22
1.58
9.08%
9.61%
—
4.24
Div yield (avg)%
10.87
9.64
12.37
9.91
9.21
9.61
9.31
9.42
6.76
4.08
17.22
9.31
9.52
76
21.60
Payout ratio%
23.84
22.30
24.62
23.98
23.33
20.36
22.94
24.04
26.41
23.76
8.50
23.76
23.80
29
1.123
Shares (diluted)M
1.200
1.270
1.303
1.347
1.410
1.400
1.341
1.325
1.215
1.187
1.175
(3.39%)
—
51
19.10
Buyback yield%
18.78
21.02
20.08
22.56
20.88
20.11
18.47
17.60
19.00
20.81
24.95
19.00
20.09
43
0.731
D/E ratiox
1.072
1.074
1.164
1.321
1.489
1.732
1.897
1.947
2.024
2.382
1.349
1.947
1.610
64
5.381
Enterprise valueFr M
16.48
18.53
17.50
19.01
17.75
16.50
18.00
18.42
19.47
18.90
18.04
1.27%
2.26%
64
13.03
LT debtFr M
15.30
15.72
15.18
14.87
16.06
17.24
19.41
19.81
20.33
20.17
10.51
4.66%
4.15%
15
Cost of revenue
2.64%
1.01×
Operating expenses
2.76%
1.02×
Property and equipment
14.93%
Cash and investments
14.78%
Spread over hurdle
14.74%