22.03
RevenueFr M
18.06
19.48
20.74
21.83
23.18
24.57
26.29
28.27
30.17
31.59
22.66
6.39%
6.39%
20
6.63
Revenue growth%
18.59
18.74
20.70
21.54
18.71
18.48
15.56
16.16
15.40
18.24
6.02
16.16
18.54
57
16.99
Gross margin%
6.60
5.41
5.67
8.65
6.11
8.32
9.03
8.34
10.94
13.42
26.88
9.03
8.33
14
3.11
Operating margin%
4.93
2.38
3.89
1.55
1.04
2.62
1.48
4.33
5.83
5.39
3.07
4.33
3.26
11
7.20
Net margin%
24.07
21.98
24.49
22.39
24.10
27.03
26.54
28.71
26.66
24.57
17.45
26.66
24.53
62
8.172
P/E ratio (avg)x
52.89
62.36
61.84
61.51
65.41
67.99
74.10
77.92
94.05
112.5
29.01
77.92
66.70
82
11.33
EV/EBITx
28.63
28.47
33.22
39.21
41.09
47.43
52.58
60.96
59.87
70.22
28.26
59.87
44.26
62
11.39
FCF yield (avg)%
33.08
33.36
31.89
33.00
31.21
32.65
35.47
36.31
36.72
37.34
16.56
36.31
33.22
7
9.48
FCF margin%
13.70
16.23
15.76
16.42
15.02
17.58
19.78
20.00
21.51
22.36
9.57
20.00
17.00
30
0.751
FCF / Net incomex
1.582
1.488
1.354
1.412
1.406
1.395
1.283
1.163
1.184
1.109
1.559
1.184
1.374
40
7.36
ROIC%
18.13
17.36
19.59
22.46
23.70
25.40
25.21
22.65
22.41
24.22
18.43
24.22
22.56
46
24.47
Return on equity%
25.48
24.48
23.15
21.83
24.74
26.26
28.76
29.12
30.68
30.32
15.01
29.12
25.87
90
15.90
Return on assets%
25.96
24.62
27.39
26.29
24.21
25.06
27.48
26.91
26.13
28.87
6.44
26.91
26.21
55
28.61
EPSFr
12.49
13.39
14.05
14.83
17.30
18.32
21.84
25.32
26.76
31.97
29.57
13.07%
9.57%
—
9.39
EPS growth%
8.59
10.76
12.60
14.94
14.84
13.44
13.63
12.42
15.15
15.33
7.59
13.63
13.54
13
9.40
Bookvalue per shFr
9.94
9.98
9.26
8.81
8.05
8.97
8.64
8.00
8.19
7.52
23.30
(1.34%)
(2.09%)
—
7.47
FCF per shareFr
55.60
63.33
76.27
88.58
86.95
84.79
83.91
87.55
92.14
104.27
6.72
3.70%
7.74%
—
17.07
Dividend per shFr
28.25
27.13
29.60
32.36
33.46
35.44
32.57
33.15
33.46
37.56
18.26
2.34%
3.45%
—
28.81
Div yield (avg)%
12.08
12.01
12.28
14.23
13.53
16.37
16.90
16.56
17.60
17.53
21.47
16.90
15.30
14
14.44
Payout ratio%
10.58
8.76
7.47
8.79
8.47
10.52
9.59
9.46
7.46
5.04
26.43
9.46
8.78
44
0.703
Shares (diluted)M
0.568
0.567
0.602
0.522
0.450
0.465
0.499
0.508
0.492
0.470
0.727
0.89%
(1.17%)
77
13.16
Buyback yield%
19.51
18.30
16.74
16.21
18.19
17.11
18.56
20.62
21.14
23.00
25.21
20.62
18.43
63
0.130
D/E ratiox
1.672
1.976
2.364
2.788
3.262
3.194
3.453
3.705
4.230
4.229
0.624
3.705
3.228
44
12.48
Enterprise valueFr M
16.62
16.53
17.45
16.51
16.41
17.45
16.78
15.07
13.29
13.24
17.61
(4.21%)
(2.95%)
19
22.48
LT debtFr M
8.023
8.359
7.769
7.926
8.077
8.216
7.971
7.746
8.823
8.509
5.702
1.05%
1.87%
35
Cost of revenue
6.39%
1.00×
Operating expenses
6.75%
1.03×
Cash and investments
16.08%