41.22
RevenueFr M
35.99
37.00
37.84
38.75
39.77
41.94
42.91
44.20
44.87
45.36
43.55
2.66%
2.69%
19
21.53
Revenue growth%
10.94
10.23
11.43
9.77
10.47
11.86
12.62
11.69
12.79
12.12
22.04
12.12
11.56
73
3.02
Gross margin%
8.74
10.28
8.56
6.29
8.60
10.85
9.35
11.72
14.67
16.60
11.82
11.72
9.81
31
4.97
Operating margin%
0.40
1.50
4.50
4.13
5.68
5.11
3.77
3.71
5.53
7.36
12.12
5.11
4.31
40
10.35
Net margin%
15.66
16.53
17.54
20.31
20.55
17.62
18.26
16.26
13.31
10.63
14.24
16.26
17.03
77
30.92
P/E ratio (avg)x
36.38
40.10
40.73
47.58
51.33
59.65
56.61
55.43
54.34
61.43
8.521
56.61
52.84
85
13.37
EV/EBITx
33.02
33.78
36.31
37.43
33.61
33.89
35.94
36.39
35.30
38.57
32.26
35.94
35.62
26
11.25
FCF yield (avg)%
30.89
33.31
30.62
33.06
33.34
33.93
32.14
31.49
33.05
32.28
11.82
32.28
32.66
33
8.97
FCF margin%
34.02
33.67
35.63
36.87
36.97
37.98
38.31
40.89
40.99
41.60
19.55
40.89
37.48
18
0.242
FCF / Net incomex
1.804
1.676
1.766
1.600
1.573
1.700
1.716
1.654
1.813
1.682
1.468
1.700
1.691
59
17.56
ROIC%
9.62
9.89
8.02
7.04
5.04
7.70
9.80
10.53
10.68
13.41
27.26
10.53
9.71
79
29.60
Return on equity%
18.27
20.60
19.71
19.19
16.32
17.62
15.01
15.23
13.72
11.70
4.55
15.01
16.97
83
14.54
Return on assets%
3.04
0.60
0.40
0.40
0.73
0.94
0.40
0.98
0.40
3.04
9.19
0.94
0.66
73
1.33
EPSFr
5.18
5.55
5.97
5.74
5.69
5.87
5.54
6.19
5.70
5.99
1.36
1.04%
1.22%
—
20.91
EPS growth%
10.83
8.46
8.30
7.41
6.40
4.30
5.53
7.01
9.71
11.08
18.95
7.01
7.86
6
6.23
Bookvalue per shFr
1.76
1.89
1.96
2.18
2.03
1.89
1.69
1.72
1.62
1.48
6.44
(6.19%)
(1.56%)
—
7.35
FCF per shareFr
3.87
3.64
3.98
4.50
5.03
5.40
5.68
5.55
5.11
5.85
7.82
3.05%
4.45%
—
4.56
Dividend per shFr
6.25
6.19
6.11
6.32
6.38
6.68
7.92
8.77
9.31
9.70
3.25
8.76%
5.99%
—
5.39
Div yield (avg)%
20.48
21.15
19.21
16.58
19.09
17.10
17.30
19.06
16.44
16.09
28.14
17.10
18.18
13
2.63
Payout ratio%
19.57
18.52
16.04
14.80
17.20
15.36
16.30
16.67
16.07
16.80
2.77
16.30
16.48
94
4.609
Shares (diluted)M
3.935
3.475
3.266
2.956
3.161
2.986
2.813
2.549
2.542
2.284
4.603
(6.30%)
(6.50%)
88
11.40
Buyback yield%
34.18
32.70
31.26
33.21
35.08
32.53
33.36
32.03
31.72
28.91
18.35
32.03
32.62
41
1.455
D/E ratiox
0.417
0.384
0.371
0.415
0.413
0.476
0.485
0.479
0.508
0.521
0.184
0.485
0.446
9
42.04
Enterprise valueFr M
7.751
8.374
9.037
10.71
11.95
12.27
13.34
15.64
15.44
17.63
21.70
8.08%
10.16%
17
30.19
LT debtFr M
36.43
40.01
46.15
43.68
41.57
43.93
41.89
43.20
48.70
47.16
36.78
2.56%
3.80%
70
Cost of revenue
2.69%
1.00×
Operating expenses
2.62%
0.99×
Cash and investments
16.03%