190.2
RevenueFr M
341.9
344.0
353.0
354.2
348.6
348.2
352.8
359.4
369.1
367.1
197.9
1.04%
0.74%
89
12.59
Revenue growth%
21.56
23.00
25.70
25.86
28.58
30.98
31.07
30.58
31.21
33.08
6.65
31.07
29.58
47
2.29
Gross margin%
30.68
32.03
31.20
31.03
29.37
29.26
28.20
31.07
29.95
30.63
3.21
29.95
30.66
78
2.72
Operating margin%
18.69
19.70
21.05
19.37
19.67
16.78
19.48
17.82
20.31
20.90
12.95
19.48
19.58
63
17.22
Net margin%
14.14
15.72
18.02
16.08
18.02
17.25
15.96
18.04
19.62
17.19
4.90
17.25
17.22
7
16.51
P/E ratio (avg)x
27.50
30.55
30.30
29.25
32.45
32.60
29.76
28.31
29.04
32.04
30.47
29.76
30.03
27
26.59
EV/EBITx
53.01
53.39
53.27
58.02
61.30
65.48
67.82
72.61
82.23
87.41
16.66
72.61
63.39
21
22.67
FCF yield (avg)%
5.21
6.59
7.05
6.26
4.82
6.33
3.97
3.34
0.60
0.92
15.89
3.34
5.01
88
18.49
FCF margin%
19.18
20.31
19.69
18.63
20.79
18.60
17.86
18.43
19.98
21.30
28.34
18.60
19.43
93
1.102
FCF / Net incomex
0.337
0.362
0.378
0.406
0.381
0.370
0.351
0.329
0.374
0.389
0.404
0.370
0.372
76
15.19
ROIC%
16.28
15.28
17.19
14.68
15.55
16.62
19.59
17.64
14.85
17.51
3.01
17.51
16.45
7
4.05
Return on equity%
8.49
10.85
11.67
10.64
11.09
8.11
5.55
6.16
3.92
5.02
19.52
5.55
8.30
81
19.54
Return on assets%
6.15
7.41
9.81
10.95
9.63
9.53
7.64
9.13
10.37
11.97
3.19
9.53
9.58
94
0.28
EPSFr
0.18
0.22
0.26
0.29
0.28
0.31
0.31
0.31
0.35
0.40
0.31
7.38%
9.38%
—
4.54
EPS growth%
26.30
23.37
25.00
25.03
24.43
27.07
28.90
26.98
25.87
25.01
18.59
26.98
25.45
87
0.26
Bookvalue per shFr
0.22
0.20
0.17
0.15
0.13
0.12
0.13
0.11
0.11
0.11
0.45
(3.85%)
(7.74%)
—
0.23
FCF per shareFr
0.48
0.56
0.57
0.63
0.66
0.64
0.60
0.56
0.55
0.55
0.46
(3.75%)
1.45%
—
0.31
Dividend per shFr
0.25
0.24
0.23
0.26
0.29
0.30
0.34
0.32
0.37
0.41
0.23
7.62%
4.59%
—
14.05
Div yield (avg)%
16.06
15.88
18.61
21.27
18.80
21.59
20.90
22.18
24.81
22.93
5.96
22.18
21.08
40
28.47
Payout ratio%
19.90
21.41
21.87
19.98
20.70
21.02
23.22
23.03
21.41
19.25
3.94
21.41
21.22
8
275.8
Shares (diluted)M
249.4
232.6
237.6
254.3
259.2
238.5
253.9
244.9
263.1
246.5
262.8
(1.00%)
(0.81%)
24
7.36
Buyback yield%
29.15
30.96
33.65
34.52
35.51
32.52
31.61
33.24
31.66
31.31
15.22
31.66
32.09
35
0.697
D/E ratiox
0.286
0.270
0.300
0.344
0.337
0.363
0.392
0.400
0.410
0.403
0.390
0.400
0.354
52
82.42
Enterprise valueFr M
69.31
67.31
65.34
61.44
63.68
69.65
75.06
78.62
75.82
80.91
60.47
4.91%
0.71%
17
154.7
LT debtFr M
26.64
28.70
31.15
28.63
30.94
32.65
32.31
34.29
37.29
39.45
160.7
4.98%
5.23%
90
Cost of revenue
0.74%
1.00×
Operating expenses
0.35%
0.96×
Spread over hurdle
15.69%