26.20
RevenueFr M
27.62
28.47
30.09
31.99
33.55
34.57
36.63
37.78
38.76
40.27
27.92
3.72%
4.54%
16
26.17
Revenue growth%
23.58
20.79
22.06
21.34
19.10
19.29
21.46
23.43
20.63
21.95
26.06
21.46
21.40
11
24.49
Gross margin%
14.06
13.86
12.60
14.69
16.94
14.42
15.19
15.34
15.39
17.81
25.61
15.34
14.94
29
8.15
Operating margin%
29.15
31.86
32.21
34.22
32.00
30.48
31.06
30.47
31.24
34.03
18.93
31.06
31.55
68
26.53
Net margin%
8.62
8.31
8.58
8.86
11.39
10.37
11.92
14.90
16.26
16.39
22.22
14.90
10.88
76
27.54
P/E ratio (avg)x
14.65
13.29
14.74
15.04
15.15
13.29
13.71
12.70
13.30
13.32
9.300
13.30
13.51
47
12.83
EV/EBITx
11.69
10.85
10.62
9.459
10.09
8.736
7.962
8.014
7.443
7.306
18.46
7.962
9.097
35
19.31
FCF yield (avg)%
15.76
16.26
17.40
16.11
15.57
15.01
14.39
14.70
13.04
12.41
25.71
14.39
15.29
20
18.53
FCF margin%
22.15
20.19
23.17
20.98
22.11
21.85
21.63
19.99
19.77
19.89
17.47
19.99
21.30
37
1.701
FCF / Net incomex
2.153
2.530
2.782
3.262
3.298
3.773
4.551
5.008
5.627
5.978
1.755
5.008
3.536
9
18.05
ROIC%
5.98
4.79
5.59
6.78
4.28
3.80
5.73
3.17
1.00
2.08
12.47
3.17
4.54
71
26.31
Return on equity%
26.08
27.46
29.55
27.67
29.66
30.37
29.88
29.21
27.49
27.98
14.95
29.21
28.59
65
29.96
Return on assets%
9.92
12.15
12.60
13.71
13.28
13.74
16.47
14.64
17.17
16.22
14.15
16.22
13.72
14
1.01
EPSFr
1.62
1.53
1.70
1.62
1.59
1.53
1.48
1.64
1.85
1.70
1.06
1.37%
(0.05%)
—
23.04
EPS growth%
31.95
32.23
33.96
36.31
33.87
31.65
29.13
31.09
30.16
32.75
29.53
31.09
32.09
68
1.02
Bookvalue per shFr
0.40
0.38
0.34
0.35
0.30
0.28
0.30
0.31
0.33
0.31
0.73
0.63%
(2.56%)
—
1.42
FCF per shareFr
1.35
1.48
1.62
1.60
1.66
1.84
1.67
1.80
1.91
1.91
1.50
2.86%
3.53%
—
1.55
Dividend per shFr
0.48
0.52
0.51
0.55
0.57
0.53
0.51
0.50
0.56
0.59
1.46
0.80%
1.71%
—
3.86
Div yield (avg)%
20.24
20.41
19.52
20.05
17.52
17.82
15.99
16.20
15.50
17.45
8.85
16.20
17.67
34
26.09
Payout ratio%
10.89
12.38
12.50
11.41
10.40
10.74
8.60
8.42
9.27
10.02
2.80
9.27
10.57
83
14.60
Shares (diluted)M
13.47
11.67
10.92
10.96
11.41
9.925
10.26
9.488
9.073
9.958
14.62
(2.69%)
(3.17%)
67
25.99
Buyback yield%
22.07
19.65
17.38
14.89
15.11
17.53
15.24
16.78
16.60
17.58
4.80
16.78
17.08
11
0.247
D/E ratiox
2.516
2.621
2.712
2.885
2.944
3.244
3.768
3.571
3.389
3.740
0.838
3.571
3.094
89
22.74
Enterprise valueFr M
4.119
3.985
4.025
4.328
4.309
4.061
4.575
4.409
4.719
4.764
21.66
2.03%
1.34%
62
29.56
LT debtFr M
3.349
3.900
3.744
3.804
4.099
4.756
5.381
6.061
5.743
6.547
11.93
9.82%
7.07%
51
Cost of revenue
4.44%
0.99×
Operating expenses
4.96%
1.04×
Property and equipment
15.56%
Spread over hurdle
28.08%