59.75
RevenueFr M
459.3
471.9
492.7
506.8
529.9
551.1
583.2
617.7
653.1
692.0
66.30
5.48%
4.88%
91
25.78
Revenue growth%
20.58
19.36
22.16
20.29
18.78
18.95
20.43
20.62
23.44
25.96
6.28
20.62
20.50
86
28.99
Gross margin%
19.35
20.47
18.07
18.17
17.08
15.12
14.03
15.22
17.08
18.74
23.56
15.22
17.57
9
9.94
Operating margin%
6.82
6.99
4.40
7.00
7.27
5.61
5.32
6.06
3.61
3.41
8.91
5.32
5.83
93
7.14
Net margin%
18.22
20.26
21.27
18.97
19.62
18.06
19.77
19.68
22.32
22.94
4.12
19.77
19.73
74
37.95
P/E ratio (avg)x
29.77
31.35
31.87
31.53
29.57
28.63
26.06
24.54
27.46
28.15
23.12
27.46
29.10
14
24.05
EV/EBITx
19.12
19.49
20.24
22.25
26.15
25.84
26.18
26.28
29.53
28.95
10.64
26.28
25.99
21
6.11
FCF yield (avg)%
7.42
9.19
11.07
8.13
6.66
8.51
10.79
10.97
8.86
11.02
13.57
10.79
9.02
17
8.55
FCF margin%
27.98
27.95
26.46
23.74
23.71
25.21
27.56
29.25
29.85
28.00
22.37
28.00
27.76
95
0.949
FCF / Net incomex
0.537
0.486
0.527
0.565
0.546
0.559
0.631
0.655
0.642
0.726
0.186
0.642
0.562
91
4.99
ROIC%
12.67
12.97
10.04
11.54
9.55
7.52
7.62
9.60
9.94
9.64
10.84
9.60
9.79
76
28.73
Return on equity%
28.00
26.18
23.76
26.67
26.13
24.50
25.59
25.72
23.04
23.77
7.34
24.50
25.66
6
10.30
Return on assets%
0.40
0.40
3.00
4.72
7.05
8.71
6.47
5.93
8.56
10.05
17.14
8.56
6.20
5
8.70
EPSFr
17.45
17.98
18.84
22.30
25.01
26.23
31.40
32.80
34.78
36.68
9.22
7.96%
9.46%
—
11.46
EPS growth%
22.29
23.39
22.60
20.60
18.31
17.46
20.19
21.72
23.37
21.75
14.38
21.72
21.73
77
20.29
Bookvalue per shFr
8.37
8.86
8.64
8.96
9.85
9.51
10.36
10.57
9.71
10.07
6.50
0.44%
1.72%
—
7.09
FCF per shareFr
3.75
3.49
3.86
3.81
3.64
3.83
3.88
3.73
3.84
3.44
17.38
(1.13%)
(0.54%)
—
13.59
Dividend per shFr
4.31
4.37
4.67
4.82
5.51
5.35
5.96
6.70
6.84
6.94
17.85
4.71%
4.30%
—
3.87
Div yield (avg)%
5.74
6.70
8.43
6.84
7.34
7.22
4.64
4.89
6.43
4.56
3.80
4.89
6.56
70
11.34
Payout ratio%
25.81
24.41
26.81
25.75
23.28
23.33
26.26
24.88
25.79
24.49
14.22
24.88
25.31
28
12.40
Shares (diluted)M
14.57
13.00
13.13
13.56
12.69
12.21
12.47
11.94
12.58
11.31
12.67
(2.28%)
(2.20%)
37
22.95
Buyback yield%
31.61
32.11
33.23
34.35
34.25
32.70
29.82
27.66
30.06
32.85
12.75
30.06
32.40
48
1.160
D/E ratiox
2.193
2.559
2.847
3.405
3.377
4.006
4.628
4.858
5.448
5.428
0.654
4.858
3.705
44
262.2
Enterprise valueFr M
895.1
907.6
956.3
891.0
944.8
863.5
878.7
844.0
794.7
794.5
211.0
(3.41%)
(0.40%)
83
353.8
LT debtFr M
312.0
315.5
309.0
327.1
340.0
400.9
428.9
458.4
444.0
499.2
477.8
7.98%
5.63%
66
Cost of revenue
5.04%
1.01×
Operating expenses
4.69%
0.98×
Spread over hurdle
18.87%