137.0
RevenueFr M
437.7
462.3
504.3
550.1
588.6
615.8
651.9
683.9
716.5
782.3
153.2
5.86%
6.73%
77
16.91
Revenue growth%
29.38
32.04
31.60
33.10
35.54
33.22
34.73
36.07
34.80
33.43
11.19
34.73
33.33
66
18.75
Gross margin%
3.88
6.68
4.46
6.40
7.70
9.94
7.90
8.56
10.05
11.38
14.70
9.94
7.80
18
20.17
Operating margin%
16.36
17.96
16.05
13.61
16.41
16.01
14.15
13.02
12.93
13.37
18.91
13.37
15.08
73
21.22
Net margin%
17.25
19.35
22.24
22.77
20.24
22.23
19.51
19.79
18.09
15.26
9.11
19.51
19.65
74
24.69
P/E ratio (avg)x
8.836
9.358
10.43
9.564
9.704
9.419
9.720
9.565
10.37
9.388
30.79
9.565
9.565
53
12.10
EV/EBITx
29.40
28.93
29.04
33.39
38.95
45.50
50.35
60.21
65.96
78.07
13.84
60.21
42.22
33
28.25
FCF yield (avg)%
5.01
5.48
8.16
6.86
4.96
2.47
4.32
4.66
2.57
5.02
14.85
4.32
4.98
55
18.84
FCF margin%
18.80
17.66
15.39
14.39
15.20
13.81
12.02
13.67
14.98
12.11
4.97
13.67
14.68
26
1.470
FCF / Net incomex
0.141
0.147
0.149
0.138
0.128
0.125
0.107
0.110
0.119
0.101
1.568
0.110
0.127
12
23.87
ROIC%
22.23
24.08
27.00
26.64
27.36
25.28
26.94
24.64
25.55
25.28
11.41
25.28
25.41
16
17.28
Return on equity%
31.94
32.49
33.59
34.02
34.46
33.55
35.03
36.51
34.05
32.67
13.27
34.05
33.80
5
13.29
Return on assets%
14.03
16.83
14.47
13.08
10.09
7.86
6.64
9.21
6.81
6.09
18.44
6.81
9.65
88
4.26
EPSFr
5.77
6.50
7.45
8.42
8.78
10.29
10.67
12.68
12.51
12.54
4.62
7.40%
8.82%
—
4.36
EPS growth%
25.74
28.52
30.51
28.66
28.38
28.19
30.91
31.66
31.28
31.18
9.27
31.18
29.58
37
15.04
Bookvalue per shFr
12.90
13.37
15.40
16.36
18.19
16.83
18.62
17.66
17.51
16.01
4.30
(2.52%)
2.38%
—
10.21
FCF per shareFr
18.51
16.68
15.53
14.37
13.51
12.69
11.42
11.82
11.45
12.43
5.03
(1.66%)
(4.68%)
—
11.94
Dividend per shFr
21.66
25.72
25.66
28.34
30.75
35.70
41.27
49.52
57.29
62.62
4.25
15.29%
11.75%
—
24.43
Div yield (avg)%
25.53
22.83
25.19
22.69
25.07
23.43
22.90
25.17
26.63
26.47
16.16
25.17
25.12
28
26.87
Payout ratio%
29.71
30.34
31.99
31.85
29.61
30.30
32.45
34.35
36.56
35.30
22.21
34.35
31.92
55
18.22
Shares (diluted)M
21.55
22.41
20.17
19.29
17.75
15.71
16.18
15.35
14.78
15.42
18.74
(2.77%)
(3.39%)
74
12.64
Buyback yield%
10.89
7.96
8.72
6.93
4.88
2.29
0.53
0.40
0.40
0.40
29.48
0.40
3.58
48
0.706
D/E ratiox
1.887
1.832
1.800
1.695
1.584
1.519
1.575
1.656
1.865
1.928
1.589
1.656
1.747
64
0.401
Enterprise valueFr B
0.752
0.765
0.794
0.894
1.040
1.121
1.212
1.188
1.345
1.365
0.625
5.58%
7.60%
12
245.1
LT debtFr M
401.6
407.6
437.4
451.4
439.5
399.2
397.3
427.6
465.8
496.0
563.2
2.45%
2.74%
90
Cost of revenue
6.68%
0.99×
Operating expenses
6.46%
0.97×
Goodwill & intangibles
17.87%
Property and equipment
16.07%
Spread over hurdle
11.11%