0.469
RevenueFr B
1.054
1.076
1.094
1.127
1.167
1.190
1.212
1.220
1.241
1.260
0.495
1.54%
2.13%
36
2.29
Revenue growth%
15.27
16.30
15.37
17.55
16.23
15.36
17.49
15.51
14.66
12.01
2.15
15.36
15.44
30
12.50
Gross margin%
23.33
21.76
21.86
20.55
22.76
24.80
21.94
20.41
20.20
21.17
7.52
21.17
21.81
79
16.11
Operating margin%
11.71
14.34
17.27
20.00
22.98
22.39
22.47
23.49
21.88
24.19
5.52
22.47
22.13
60
25.63
Net margin%
2.77
4.15
2.86
4.69
6.12
8.65
9.30
9.90
8.41
8.50
17.08
8.65
7.27
46
23.26
P/E ratio (avg)x
29.64
26.94
24.41
25.57
23.79
23.73
24.41
27.01
27.30
24.62
29.98
24.62
25.10
17
24.29
EV/EBITx
31.67
32.34
32.36
36.44
33.77
37.29
36.59
33.51
38.34
42.84
36.81
37.29
35.11
31
4.48
FCF yield (avg)%
25.92
27.56
27.56
28.24
26.20
27.73
26.67
27.77
28.73
29.24
14.62
27.77
27.65
75
5.37
FCF margin%
28.20
30.40
30.02
28.19
30.17
31.56
29.20
29.88
28.47
30.15
7.38
29.88
29.95
72
0.971
FCF / Net incomex
0.799
0.891
0.923
1.069
1.031
1.109
1.162
1.143
1.133
1.242
0.149
1.143
1.089
13
19.90
ROIC%
24.47
27.37
26.39
28.12
29.22
29.61
30.31
29.30
26.50
26.66
8.94
29.30
27.75
10
6.98
Return on equity%
11.86
9.24
7.46
7.84
8.98
9.29
11.10
13.81
15.06
14.50
6.44
13.81
10.19
17
13.48
Return on assets%
0.40
0.40
0.40
0.40
0.40
3.38
6.16
5.36
4.94
6.29
26.80
5.36
1.89
72
20.39
EPSFr
17.39
18.13
17.43
19.31
19.89
23.01
25.71
25.73
29.95
30.79
22.07
9.13%
6.99%
—
22.46
EPS growth%
5.66
6.53
7.03
4.50
4.40
6.10
8.39
7.99
6.91
5.60
4.69
6.91
6.31
7
13.83
Bookvalue per shFr
9.68
9.36
9.70
10.31
11.87
11.36
11.67
11.10
12.16
13.80
21.47
3.06%
3.03%
—
16.99
FCF per shareFr
15.63
16.58
18.83
17.81
19.69
19.70
21.15
20.79
20.98
23.82
6.32
3.88%
4.93%
—
8.19
Dividend per shFr
15.74
15.08
16.64
18.63
18.89
17.76
20.40
18.81
18.42
17.87
7.28
(1.10%)
1.89%
—
24.35
Div yield (avg)%
3.41
0.67
2.87
2.33
1.94
4.15
5.61
5.88
3.03
2.67
26.16
4.15
2.95
62
4.79
Payout ratio%
17.82
18.42
17.11
18.32
21.25
21.80
19.46
20.74
17.77
17.13
18.84
19.46
18.37
92
50.85
Shares (diluted)M
39.54
39.22
36.46
32.01
29.98
26.38
25.79
25.53
21.73
20.59
49.28
(7.24%)
(7.15%)
14
20.23
Buyback yield%
21.71
19.44
19.71
17.85
16.30
14.06
15.04
15.06
12.31
13.27
16.05
14.06
15.68
71
0.127
D/E ratiox
1.687
1.805
1.910
2.101
2.056
2.479
2.957
3.372
3.804
4.592
0.574
3.372
2.290
31
751.4
Enterprise valueFr M
65.58
67.20
64.52
68.25
67.77
77.48
74.48
79.61
89.74
86.82
660.9
5.08%
3.38%
60
1,005
LT debtFr M
694.2
679.8
653.0
639.3
604.9
576.8
525.8
453.1
461.7
435.0
339.2
(6.38%)
(3.76%)
76
Cost of revenue
1.74%
0.96×
Operating expenses
2.80%
1.07×
Cash and investments
15.42%