19.26
RevenueFr M
56.82
58.15
60.05
60.26
60.88
63.53
63.94
66.50
67.33
70.65
21.48
3.02%
2.63%
62
13.58
Revenue growth%
15.01
13.41
11.54
9.04
9.73
9.23
9.52
7.03
8.89
9.90
26.62
9.23
9.63
75
15.75
Gross margin%
19.21
16.72
16.59
15.01
16.29
16.88
14.83
17.33
18.21
17.15
8.95
17.15
16.80
18
3.27
Operating margin%
15.21
15.12
17.68
20.37
22.42
21.48
22.97
21.85
19.66
17.46
6.36
21.48
20.02
57
20.24
Net margin%
14.32
14.56
14.24
15.40
15.52
15.33
16.64
17.39
15.31
15.28
23.83
15.33
15.32
54
9.725
P/E ratio (avg)x
13.81
13.27
13.17
12.23
12.84
12.42
11.57
11.41
10.70
9.966
24.54
11.41
12.33
47
22.16
EV/EBITx
29.80
30.75
29.20
27.37
29.78
28.70
30.75
32.06
29.54
28.21
34.30
29.54
29.66
6
19.62
FCF yield (avg)%
18.84
19.79
18.53
19.35
19.72
20.43
22.44
25.33
26.36
27.68
25.47
25.33
20.11
90
9.25
FCF margin%
17.53
18.70
15.86
17.05
18.91
18.42
19.22
17.46
18.32
17.43
24.73
18.32
17.93
39
0.174
FCF / Net incomex
1.170
1.292
1.451
1.369
1.347
1.387
1.363
1.518
1.441
1.367
1.757
1.387
1.368
13
29.66
ROIC%
23.81
24.77
23.05
25.15
23.93
24.64
23.56
22.00
19.41
19.99
12.11
22.00
23.68
69
5.23
Return on equity%
14.52
17.05
17.73
18.60
19.12
21.12
20.75
19.26
16.42
17.83
6.88
19.26
18.21
89
21.12
Return on assets%
15.76
15.26
17.43
18.76
19.31
21.47
19.23
20.86
18.00
15.82
8.05
19.23
18.38
28
2.08
EPSFr
6.52
7.33
6.99
7.61
8.60
9.72
11.08
11.39
11.24
11.75
2.29
6.43%
7.19%
—
13.19
EPS growth%
9.66
8.47
7.66
4.98
7.83
10.72
11.33
12.56
12.22
13.91
9.61
12.22
10.19
50
6.70
Bookvalue per shFr
7.54
8.62
9.61
9.54
9.06
8.94
10.43
12.02
13.96
13.43
6.91
8.21%
7.42%
—
4.87
FCF per shareFr
0.87
0.87
0.88
0.91
0.95
0.89
0.94
0.83
0.86
0.73
3.93
(5.18%)
(1.13%)
—
3.53
Dividend per shFr
5.71
5.58
5.21
5.43
4.77
5.03
5.39
4.72
4.50
4.55
5.16
(0.96%)
(2.94%)
—
21.87
Div yield (avg)%
14.96
16.42
16.29
17.73
16.55
19.30
20.24
21.11
20.26
17.74
18.09
20.24
17.74
30
23.75
Payout ratio%
16.23
16.35
16.52
15.99
18.55
19.67
20.84
20.01
20.81
21.93
7.90
20.81
19.11
31
4.781
Shares (diluted)M
3.165
2.957
3.137
3.410
3.346
3.617
3.616
3.138
2.885
2.736
4.559
(3.95%)
(2.43%)
66
22.15
Buyback yield%
6.48
7.09
6.62
6.11
8.45
7.81
4.89
7.83
7.43
5.54
17.72
7.43
6.85
48
0.190
D/E ratiox
0.768
0.702
0.694
0.675
0.686
0.718
0.693
0.763
0.725
0.734
1.778
0.725
0.710
72
22.94
Enterprise valueFr M
62.31
71.54
74.06
83.21
95.51
104.9
111.1
107.6
105.3
113.7
27.77
3.54%
7.02%
31
31.62
LT debtFr M
9.669
9.639
8.885
8.138
7.589
6.967
7.540
7.861
7.156
7.093
52.11
(1.34%)
(2.56%)
20
Cost of revenue
2.60%
1.00×
Operating expenses
2.14%
0.95×
Goodwill & intangibles
18.52%
Cash and investments
15.20%