2.792
RevenueFr B
2.451
2.591
2.774
2.915
3.032
3.264
3.512
3.668
3.928
4.110
3.083
6.27%
5.73%
70
19.82
Revenue growth%
9.29
9.47
12.44
13.33
12.72
10.91
13.64
16.43
16.19
15.42
26.95
15.42
13.02
73
9.69
Gross margin%
8.98
9.67
12.18
12.25
14.20
14.16
15.39
17.95
15.82
18.32
12.83
15.82
14.18
22
24.60
Operating margin%
11.41
13.56
12.31
12.44
9.88
10.66
11.67
13.38
14.30
16.30
26.05
13.38
12.37
84
17.31
Net margin%
25.95
26.38
25.17
23.45
21.38
19.74
16.96
15.87
16.14
13.85
10.56
16.14
20.56
89
34.92
P/E ratio (avg)x
11.70
10.09
10.44
10.76
9.249
9.522
8.300
7.728
6.917
6.009
18.45
7.728
9.386
60
34.05
EV/EBITx
16.77
16.80
16.62
17.81
17.25
15.91
16.71
16.43
16.26
17.30
19.78
16.43
16.74
7
15.71
FCF yield (avg)%
6.06
8.17
6.61
6.69
4.01
6.69
5.57
7.39
9.17
8.09
5.70
7.39
6.69
54
19.42
FCF margin%
4.08
1.57
0.40
1.97
1.39
2.21
3.54
5.92
3.19
0.40
7.86
3.19
2.09
65
1.200
FCF / Net incomex
0.656
0.606
0.555
0.597
0.618
0.679
0.655
0.623
0.619
0.690
0.601
0.655
0.621
24
13.03
ROIC%
5.26
6.64
8.65
10.80
12.12
12.61
15.46
16.32
15.75
16.21
9.31
15.75
12.36
21
4.08
Return on equity%
9.60
10.68
8.75
11.04
11.77
11.04
13.81
15.05
13.26
12.29
6.74
13.26
11.41
94
29.04
Return on assets%
3.92
1.75
0.40
2.20
2.00
1.81
0.63
0.40
0.40
0.80
4.96
0.63
1.27
47
78.08
EPSFr
73.92
69.59
71.84
66.71
57.76
61.40
53.05
50.35
53.97
56.81
85.15
(0.33%)
(2.47%)
—
8.79
EPS growth%
27.34
28.54
26.04
28.58
26.38
27.19
25.51
27.11
27.25
29.88
18.48
27.19
27.22
86
51.10
Bookvalue per shFr
184.37
212.41
236.56
270.11
294.89
341.24
331.27
393.80
468.86
514.95
22.54
11.79%
12.52%
—
31.60
FCF per shareFr
20.10
19.48
20.20
18.38
16.98
16.45
16.85
18.25
19.75
17.82
92.28
0.96%
(2.39%)
—
65.55
Dividend per shFr
69.45
71.44
62.53
66.70
70.78
65.88
60.48
64.95
65.49
61.79
70.68
(2.68%)
(1.83%)
—
2.28
Div yield (avg)%
14.55
11.60
9.27
11.20
8.81
9.78
11.64
12.09
9.73
6.97
18.80
9.78
10.49
55
28.58
Payout ratio%
7.09
8.36
7.12
6.25
3.51
1.82
2.42
2.15
0.40
0.40
13.62
1.82
2.96
45
32.94
Shares (diluted)M
25.95
26.47
24.72
26.37
28.95
26.27
26.77
25.45
24.60
25.63
31.98
(2.40%)
(1.23%)
58
26.10
Buyback yield%
18.26
16.91
17.64
19.31
17.34
16.29
17.24
17.77
20.13
18.25
20.95
17.77
17.71
21
0.837
D/E ratiox
1.071
1.067
1.108
1.237
1.462
1.463
1.451
1.493
1.719
1.637
0.680
1.493
1.457
14
1.919
Enterprise valueFr B
0.311
0.323
0.315
0.289
0.290
0.261
0.273
0.291
0.264
0.240
2.379
(3.71%)
(1.70%)
68
1,714
LT debtFr M
624.9
632.0
621.6
597.7
635.4
633.8
673.1
772.5
734.4
762.7
298.8
3.72%
2.07%
34
Cost of revenue
5.77%
1.00×
Operating expenses
6.01%
1.03×
Goodwill & intangibles
16.75%
Return on capital
135.09%
Spread over hurdle
129.65%