152.9
RevenueFr M
207.5
214.2
216.4
215.9
220.0
226.7
234.5
240.2
243.8
250.9
170.6
2.66%
2.28%
95
8.26
Revenue growth%
7.56
4.97
4.10
4.53
3.64
0.94
0.40
1.07
0.40
1.89
5.35
0.94
2.77
81
14.53
Gross margin%
5.42
7.93
8.44
6.89
7.24
4.77
2.21
4.93
6.76
6.65
12.15
4.93
6.71
35
5.00
Operating margin%
19.73
21.71
21.98
21.43
23.70
22.38
20.87
19.93
21.26
23.76
8.36
21.26
21.57
31
2.62
Net margin%
9.70
11.50
14.49
15.96
13.98
15.87
15.02
15.61
18.47
17.49
7.72
15.87
15.32
86
22.00
P/E ratio (avg)x
49.49
51.18
57.37
56.61
60.41
65.86
75.52
80.12
91.50
89.04
6.043
80.12
63.14
21
14.69
EV/EBITx
17.66
18.54
17.46
19.43
19.76
18.77
17.69
17.12
15.80
14.26
6.192
17.12
17.67
75
2.32
FCF yield (avg)%
4.26
6.98
9.36
6.65
4.09
5.04
5.16
2.38
3.57
5.10
22.29
5.04
5.07
60
29.93
FCF margin%
7.39
10.25
8.14
9.05
6.07
4.77
6.70
5.41
5.14
6.05
10.04
5.41
6.38
7
0.893
FCF / Net incomex
1.197
1.046
1.115
1.198
1.175
1.063
1.141
1.041
0.976
1.041
1.023
1.041
1.089
79
29.84
ROIC%
24.03
21.33
19.15
21.31
22.13
19.50
17.21
17.85
15.31
17.94
7.35
17.85
19.32
55
11.27
Return on equity%
4.41
6.44
8.92
10.15
9.50
6.99
6.08
4.45
2.58
0.83
2.03
4.45
6.26
34
5.27
Return on assets%
20.14
23.04
24.55
24.28
22.55
20.46
20.85
22.40
22.38
24.64
21.77
22.38
22.47
26
121.24
EPSFr
239.04
263.59
267.97
277.71
268.19
313.15
360.39
362.96
394.17
468.12
130.15
11.78%
6.80%
—
15.98
EPS growth%
29.91
28.87
31.53
32.23
29.84
32.37
35.06
33.81
36.14
33.54
14.50
33.81
32.30
81
74.26
Bookvalue per shFr
137.33
148.36
166.65
184.37
176.82
199.84
217.03
225.63
211.59
225.91
209.82
5.02%
5.56%
—
109.32
FCF per shareFr
190.12
192.60
172.69
180.75
203.02
201.02
220.98
232.46
233.98
216.81
191.07
1.32%
0.57%
—
187.46
Dividend per shFr
156.17
175.73
179.49
201.48
202.27
231.37
234.98
259.13
255.70
292.49
267.79
7.66%
6.42%
—
12.66
Div yield (avg)%
4.66
4.00
6.10
6.82
5.66
8.08
8.45
8.42
7.46
4.67
27.94
8.08
6.46
57
19.68
Payout ratio%
6.17
4.34
1.84
0.40
2.68
5.13
6.63
8.88
11.63
14.58
6.75
8.88
5.65
87
0.824
Shares (diluted)M
0.652
0.560
0.558
0.493
0.502
0.482
0.510
0.528
0.457
0.487
0.822
(0.57%)
(4.06%)
41
10.70
Buyback yield%
25.49
22.50
20.70
18.06
18.16
20.81
19.90
17.16
19.33
17.15
10.51
19.33
19.62
79
0.714
D/E ratiox
1.726
1.659
1.853
2.152
2.243
2.216
2.327
2.743
2.671
2.560
0.290
2.560
2.230
13
282.8
Enterprise valueFr M
61.15
67.09
65.49
74.48
89.14
98.99
118.9
125.8
124.1
126.8
163.8
7.29%
9.05%
78
133.2
LT debtFr M
21.79
22.39
21.07
23.96
24.89
25.69
29.23
32.11
32.62
29.90
173.8
3.74%
2.51%
87
Cost of revenue
2.23%
1.00×
Operating expenses
2.36%
1.01×
Cash and investments
15.43%
Spread over hurdle
22.82%