163.1
RevenueFr M
106.1
115.7
124.4
132.5
141.8
151.0
159.7
173.4
182.0
198.4
177.2
6.95%
7.20%
7
4.12
Revenue growth%
30.79
32.53
31.35
33.53
34.46
33.50
36.28
35.92
33.07
32.80
16.53
33.50
33.29
75
17.23
Gross margin%
21.00
18.68
16.08
16.68
18.97
19.45
19.48
17.58
16.30
13.73
12.84
17.58
18.13
25
29.39
Operating margin%
21.32
21.94
24.01
26.44
26.72
25.56
26.25
28.03
27.69
25.60
2.67
26.25
25.93
56
14.35
Net margin%
21.19
21.33
21.94
19.22
17.03
18.09
20.56
22.91
22.78
23.27
6.50
22.78
21.26
74
30.91
P/E ratio (avg)x
30.77
30.05
33.46
37.67
40.70
41.31
40.62
39.47
43.75
47.59
10.50
41.31
40.04
83
9.403
EV/EBITx
32.31
31.78
38.04
39.68
41.44
42.26
48.14
57.22
60.72
59.94
15.07
57.22
41.85
85
10.43
FCF yield (avg)%
9.07
11.13
8.87
8.60
6.26
5.41
5.15
7.20
9.70
9.75
25.32
7.20
8.74
35
16.09
FCF margin%
30.40
28.02
25.27
23.48
26.34
24.93
26.58
27.75
26.14
28.80
7.87
26.58
26.46
5
0.608
FCF / Net incomex
0.069
0.074
0.075
0.069
0.060
0.053
0.055
0.057
0.056
0.048
0.701
0.055
0.058
12
5.46
ROIC%
29.07
31.49
31.64
31.01
29.01
29.69
28.84
27.68
28.47
25.79
27.44
28.47
29.04
64
7.26
Return on equity%
25.91
24.57
27.13
30.04
28.99
29.49
31.33
29.47
27.51
24.91
2.97
29.47
28.25
14
16.06
Return on assets%
29.37
32.25
33.13
30.95
33.71
35.21
32.74
34.44
33.44
31.72
15.06
33.44
32.93
63
62.15
EPSFr
96.95
96.56
98.45
94.52
91.01
86.73
93.48
83.50
73.96
80.38
64.03
(2.45%)
(1.24%)
—
4.17
EPS growth%
29.31
28.74
30.97
31.29
33.98
32.25
33.59
35.01
36.01
36.17
3.56
35.01
32.92
79
43.63
Bookvalue per shFr
111.15
114.99
113.90
105.64
118.04
119.05
115.70
115.01
115.26
113.27
125.74
(0.82%)
0.12%
—
65.45
FCF per shareFr
58.53
58.45
63.82
69.25
69.81
74.93
66.85
72.38
65.11
59.04
83.70
(3.30%)
(0.06%)
—
129.34
Dividend per shFr
91.73
100.37
93.80
88.67
89.70
80.88
72.19
66.88
58.99
53.58
60.14
(9.79%)
(5.19%)
—
5.65
Div yield (avg)%
20.74
23.56
24.35
26.28
28.97
27.31
24.76
26.92
29.29
31.19
3.73
27.31
26.60
31
14.97
Payout ratio%
16.37
16.43
19.25
20.05
18.65
17.65
18.68
21.40
18.92
19.43
26.80
18.92
18.80
65
1.397
Shares (diluted)M
2.419
2.742
3.177
3.245
3.583
3.924
4.346
4.994
5.209
5.738
1.405
9.88%
10.11%
23
27.00
Buyback yield%
26.89
25.31
26.22
24.59
23.50
22.54
23.05
25.60
28.40
27.58
29.14
25.60
25.45
37
1.319
D/E ratiox
2.490
2.860
3.395
3.289
3.468
3.633
4.104
4.657
5.047
5.338
1.142
4.657
3.551
63
50.18
Enterprise valueFr M
191.2
226.7
271.0
268.7
300.3
325.8
350.9
399.3
395.5
481.3
36.58
9.90%
11.43%
48
39.39
LT debtFr M
45.55
42.11
38.68
36.78
38.67
36.80
36.86
38.12
41.18
42.21
151.7
1.77%
(0.76%)
88
Cost of revenue
7.62%
1.04×
Operating expenses
7.07%
0.99×
Goodwill & intangibles
19.19%