366.1
RevenueFr M
233.0
241.1
253.0
257.2
261.8
273.9
279.9
287.4
295.3
305.8
379.2
3.16%
2.98%
81
7.61
Revenue growth%
7.74
9.35
8.25
6.98
5.57
2.96
4.86
5.81
8.36
7.72
22.21
5.81
7.35
14
10.72
Gross margin%
11.13
9.33
9.76
8.23
6.52
6.29
5.88
8.54
6.61
3.84
17.93
6.29
7.42
77
13.43
Operating margin%
16.68
17.56
15.21
12.83
12.11
9.22
7.61
8.68
8.30
11.26
13.25
8.68
11.68
81
16.71
Net margin%
30.53
32.44
33.00
34.77
33.02
30.58
32.66
33.20
32.23
30.38
9.81
32.23
32.55
69
13.40
P/E ratio (avg)x
5.692
5.465
5.142
4.456
3.915
3.762
3.637
3.900
3.383
3.085
26.92
3.637
3.907
51
26.43
EV/EBITx
29.44
29.09
27.04
29.76
26.90
27.56
27.89
25.84
27.31
26.53
20.93
27.31
27.43
18
4.77
FCF yield (avg)%
26.31
28.55
26.54
26.61
24.51
23.30
22.62
25.11
26.29
26.15
6.98
25.11
26.22
65
29.18
FCF margin%
16.56
16.54
13.93
14.63
14.10
14.79
13.66
14.50
13.62
10.89
15.79
13.66
14.30
72
0.161
FCF / Net incomex
0.904
0.933
0.937
0.914
0.912
0.849
0.828
0.903
0.869
0.806
0.572
0.849
0.903
5
6.16
ROIC%
0.87
0.40
0.40
0.40
0.40
2.16
0.40
0.40
1.62
1.50
16.74
1.50
0.40
21
22.91
Return on equity%
2.72
2.57
0.40
1.67
3.76
1.42
0.40
0.40
0.53
1.60
21.85
0.53
1.51
28
21.71
Return on assets%
22.04
20.46
22.65
23.39
20.63
20.67
23.51
20.94
22.09
22.99
17.42
22.09
22.06
54
7.06
EPSFr
7.09
6.95
6.42
7.32
8.27
8.81
8.38
8.75
9.66
9.97
7.31
3.81%
3.66%
—
17.38
EPS growth%
12.39
9.68
9.87
11.63
10.08
7.85
6.70
5.80
5.51
5.31
14.29
5.80
8.76
60
16.81
Bookvalue per shFr
24.19
28.28
28.96
29.56
29.67
34.06
36.49
40.66
41.01
48.49
15.68
10.32%
7.88%
—
9.77
FCF per shareFr
5.14
4.99
5.09
5.16
5.32
5.95
5.55
5.73
5.40
5.94
9.80
2.25%
0.46%
—
4.99
Dividend per shFr
6.41
6.49
7.10
7.45
6.92
7.39
7.74
7.22
7.16
7.63
13.98
1.96%
1.94%
—
29.86
Div yield (avg)%
25.45
27.62
28.82
30.43
32.58
31.86
33.95
33.90
31.29
33.34
21.18
33.34
31.57
70
27.96
Payout ratio%
26.63
27.79
26.53
24.31
24.89
26.40
24.30
26.54
27.05
26.30
20.32
26.40
26.47
31
9.003
Shares (diluted)M
7.829
8.504
7.756
8.150
7.886
7.160
6.496
5.933
5.287
4.950
9.419
(8.89%)
(4.27%)
58
29.97
Buyback yield%
28.31
30.87
30.31
32.27
33.87
35.57
32.84
35.34
34.04
33.97
3.41
34.04
33.35
20
0.485
D/E ratiox
1.553
1.698
1.676
1.854
1.932
2.020
1.836
1.686
1.556
1.483
0.243
1.686
1.692
14
92.07
Enterprise valueFr M
231.2
241.1
235.0
236.3
210.0
194.2
208.7
201.4
201.6
188.1
329.8
(2.18%)
(1.10%)
38
59.77
LT debtFr M
292.9
304.0
285.8
300.6
313.2
340.2
354.4
355.9
342.8
356.0
334.0
2.59%
1.95%
78
Cost of revenue
3.24%
1.03×
Operating expenses
2.17%
0.92×
Property and equipment
16.09%