360.9
RevenueFr M
735.3
758.1
748.4
743.4
762.8
768.1
778.4
800.8
820.8
833.0
384.4
1.78%
1.15%
64
18.15
Revenue growth%
4.70
6.53
6.33
8.42
7.61
5.13
7.73
9.45
11.57
9.04
4.40
9.04
7.67
20
16.43
Gross margin%
14.19
11.34
13.78
13.92
16.41
14.96
13.32
11.47
12.73
14.71
8.57
13.32
13.85
35
13.33
Operating margin%
3.24
4.74
6.22
3.28
4.07
2.37
1.06
0.40
3.00
4.19
28.93
2.37
3.26
41
14.54
Net margin%
1.52
0.40
1.99
4.11
4.61
6.31
6.05
8.81
9.88
11.62
10.00
8.81
5.33
79
37.28
P/E ratio (avg)x
43.02
47.49
53.35
57.29
55.35
63.93
69.06
79.53
85.46
81.93
8.608
79.53
60.61
42
15.16
EV/EBITx
20.44
21.05
21.91
23.33
23.11
22.10
22.31
23.88
23.23
19.85
18.63
22.31
22.20
75
17.94
FCF yield (avg)%
12.93
11.42
11.02
11.85
10.59
9.32
10.22
10.93
9.67
11.63
9.87
10.22
10.97
80
19.96
FCF margin%
2.92
2.12
3.95
3.51
6.02
3.95
3.55
5.07
7.64
6.04
5.53
5.07
3.95
15
1.594
FCF / Net incomex
2.107
2.363
2.649
2.894
3.349
4.026
4.845
5.718
6.004
6.016
1.395
5.718
3.688
19
27.91
ROIC%
26.43
24.45
27.19
26.97
26.46
28.66
28.94
29.10
27.35
24.53
16.94
28.66
27.08
9
8.18
Return on equity%
12.85
13.73
15.42
13.42
16.26
13.82
14.57
14.10
11.59
14.11
29.42
14.10
13.96
75
2.14
Return on assets%
10.80
11.21
9.70
11.27
9.92
12.30
14.83
12.74
14.16
14.85
20.10
14.16
11.78
20
1.53
EPSFr
6.90
7.67
7.65
7.59
8.67
8.80
9.04
9.84
9.96
10.95
1.59
4.77%
5.40%
—
14.26
EPS growth%
11.85
10.96
13.03
15.27
17.16
16.33
17.35
17.74
18.49
20.01
29.76
17.74
16.75
83
4.56
Bookvalue per shFr
12.51
13.67
16.00
15.68
15.64
17.61
17.43
17.91
21.76
24.34
1.43
9.24%
8.42%
—
4.68
FCF per shareFr
4.05
4.11
3.93
4.39
4.79
4.81
5.31
5.94
6.76
7.93
8.41
10.60%
6.50%
—
9.32
Dividend per shFr
10.04
9.83
9.77
10.86
12.40
14.48
14.29
16.49
19.59
22.61
7.36
12.78%
8.81%
—
9.32
Div yield (avg)%
23.21
24.52
24.46
22.34
23.28
21.08
22.93
21.75
23.75
24.87
27.94
22.93
23.25
37
26.45
Payout ratio%
24.44
21.84
21.11
24.09
22.58
20.50
18.89
18.54
17.34
15.01
29.10
18.54
20.81
46
18.62
Shares (diluted)M
24.66
26.46
25.61
26.64
25.06
27.73
29.82
30.96
29.16
28.26
18.59
2.43%
2.50%
84
29.16
Buyback yield%
2.73
0.40
2.42
2.16
0.40
1.24
3.98
4.49
4.55
2.72
27.98
3.98
2.57
90
1.793
D/E ratiox
2.049
1.847
1.679
1.630
1.628
1.695
1.567
1.623
1.529
1.529
0.758
1.567
1.629
12
184.4
Enterprise valueFr M
289.6
267.9
254.9
276.1
300.0
314.6
341.7
322.2
344.0
382.2
361.7
4.96%
1.74%
67
62.49
LT debtFr M
242.1
222.3
214.2
195.0
215.0
194.7
204.5
212.2
198.5
196.9
193.8
(1.74%)
(2.92%)
48
Cost of revenue
1.13%
1.00×
Operating expenses
0.82%
0.97×
Property and equipment
13.98%
Spread over hurdle
20.69%