84.44
RevenueFr M
356.1
372.0
385.6
406.2
434.9
465.3
502.5
526.4
564.6
589.9
91.43
6.29%
5.64%
16
20.27
Revenue growth%
12.33
14.54
15.04
13.61
11.87
12.15
13.53
13.49
12.86
15.23
20.84
13.49
13.51
58
17.56
Gross margin%
5.97
3.00
1.66
4.49
4.22
3.11
2.48
3.95
6.89
6.18
21.06
3.95
4.09
48
25.29
Operating margin%
26.80
26.39
29.24
26.64
28.86
26.18
25.35
25.39
26.06
23.38
29.51
25.39
26.28
58
7.74
Net margin%
9.67
11.09
12.79
14.07
16.15
15.15
12.77
10.16
12.49
10.01
28.46
12.49
12.63
88
12.86
P/E ratio (avg)x
8.888
8.270
8.579
8.983
8.010
8.488
7.874
7.918
7.830
6.929
6.889
7.874
8.140
63
11.80
EV/EBITx
34.86
34.56
33.40
31.20
31.95
35.29
36.90
33.23
36.88
34.12
11.83
35.29
34.34
27
4.00
FCF yield (avg)%
10.53
11.86
10.66
9.72
11.49
11.69
13.70
13.75
15.06
17.67
16.65
13.75
11.77
16
24.72
FCF margin%
23.22
23.94
22.48
25.39
26.36
27.86
30.13
27.50
26.59
29.29
21.16
27.86
26.47
90
1.763
FCF / Net incomex
2.257
2.210
2.233
2.482
2.448
2.588
2.858
2.790
2.797
3.050
1.787
2.797
2.535
75
19.76
ROIC%
25.22
26.46
27.95
25.23
23.34
24.17
21.41
19.17
19.64
20.14
7.19
20.14
23.76
78
19.41
Return on equity%
18.62
15.74
15.27
17.98
16.28
13.70
15.52
17.11
18.38
17.39
16.34
17.11
16.69
44
23.77
Return on assets%
21.59
20.28
22.33
21.29
22.22
23.94
22.49
22.17
20.00
19.75
29.18
22.17
21.88
7
1.74
EPSFr
3.13
3.34
3.42
3.43
3.67
3.86
3.63
3.56
3.90
3.61
1.92
(0.33%)
2.26%
—
8.42
EPS growth%
12.36
11.53
13.69
11.18
13.99
15.43
18.42
18.71
15.73
18.36
22.05
18.36
14.71
8
5.04
Bookvalue per shFr
5.55
5.63
6.08
6.37
6.97
7.36
7.83
8.74
8.24
9.55
2.58
6.48%
6.65%
—
1.73
FCF per shareFr
2.48
2.77
3.09
3.21
3.38
3.88
4.53
5.01
5.54
6.03
4.44
12.27%
10.97%
—
3.24
Dividend per shFr
2.39
2.61
2.69
2.56
2.21
2.35
2.12
1.99
1.92
1.93
3.49
(2.69%)
(2.90%)
—
16.38
Div yield (avg)%
1.54
1.99
3.92
6.13
4.65
3.61
2.62
5.34
7.56
7.68
2.17
5.34
4.28
51
25.37
Payout ratio%
8.39
7.03
9.53
9.64
9.21
8.48
8.42
5.81
8.54
6.44
15.06
8.42
8.45
70
81.55
Shares (diluted)M
88.00
78.21
68.13
64.08
66.20
63.64
55.33
48.67
43.76
42.86
82.61
(8.33%)
(7.06%)
6
12.31
Buyback yield%
28.53
28.05
28.07
26.31
28.23
28.74
26.21
28.67
25.79
24.77
11.02
26.21
28.06
51
0.702
D/E ratiox
1.799
1.791
1.895
1.858
2.093
2.100
2.352
2.407
2.342
2.272
1.156
2.342
2.097
21
234.5
Enterprise valueFr M
544.4
579.1
625.2
676.1
759.0
780.0
808.1
897.0
913.3
983.6
557.2
5.32%
7.18%
8
391.6
LT debtFr M
85.40
84.18
80.10
86.64
97.96
104.6
105.2
96.65
97.63
95.30
226.0
(0.55%)
2.40%
41
Cost of revenue
6.03%
1.04×
Operating expenses
5.23%
0.96×
Property and equipment
19.30%