396.6
RevenueFr M
479.8
494.9
518.5
552.8
573.4
592.6
633.3
646.5
658.8
681.9
409.7
3.53%
4.25%
45
15.60
Revenue growth%
20.34
23.07
21.04
22.55
22.84
20.81
23.50
25.46
26.26
24.25
25.94
24.25
22.96
27
24.25
Gross margin%
19.05
21.64
20.58
21.43
22.00
19.09
19.76
18.67
20.09
21.64
18.28
19.76
20.33
53
12.78
Operating margin%
5.40
8.39
9.14
8.86
7.44
8.77
7.55
5.79
6.90
7.83
27.25
7.55
7.69
72
15.34
Net margin%
3.69
5.83
7.00
9.59
7.67
8.41
5.87
7.01
6.47
5.87
9.03
6.47
6.73
20
24.14
P/E ratio (avg)x
41.45
38.64
38.08
38.68
34.99
33.47
30.15
27.76
25.88
27.53
16.63
27.76
34.23
83
30.42
EV/EBITx
23.12
25.86
25.07
23.10
25.63
28.41
25.36
26.69
24.69
22.96
35.58
25.36
25.22
67
22.05
FCF yield (avg)%
25.17
25.38
22.51
24.66
23.66
25.48
27.23
27.97
29.90
31.61
13.11
27.97
25.43
68
29.70
FCF margin%
26.38
28.05
27.61
28.79
25.88
27.22
24.22
24.10
24.61
24.35
5.34
24.35
26.13
75
1.511
FCF / Net incomex
1.614
1.624
1.528
1.680
1.551
1.717
1.703
1.840
1.839
2.051
1.705
1.839
1.691
10
3.49
ROIC%
19.65
19.72
22.62
20.83
18.29
19.28
18.11
21.04
18.92
20.50
14.70
19.28
19.69
84
13.94
Return on equity%
20.76
19.33
16.75
16.28
14.78
15.60
16.19
16.23
14.60
17.08
16.31
16.19
16.26
32
7.18
Return on assets%
25.22
26.85
28.67
28.90
26.49
25.00
24.90
25.13
27.33
30.31
17.24
25.13
26.67
19
28.63
EPSFr
6.61
6.04
5.67
5.39
6.02
6.25
6.94
7.82
7.58
8.40
30.95
6.90%
2.53%
—
10.38
EPS growth%
0.40
2.27
2.10
0.63
3.48
2.56
2.80
4.91
7.47
9.34
11.53
4.91
2.68
65
10.87
Bookvalue per shFr
45.10
49.44
47.55
53.00
61.37
65.41
71.25
73.29
72.09
85.09
20.10
6.75%
8.16%
—
27.06
FCF per shareFr
29.33
28.76
33.47
37.24
39.10
44.58
51.98
59.08
67.88
71.50
19.23
12.83%
10.21%
—
20.29
Dividend per shFr
50.48
49.71
49.60
50.01
48.61
51.61
55.00
59.66
58.53
58.94
6.55
3.93%
3.46%
—
24.65
Div yield (avg)%
23.62
21.30
20.00
22.44
24.66
22.64
22.64
25.38
24.80
21.88
21.38
22.64
22.64
26
7.00
Payout ratio%
31.34
29.44
27.51
28.23
30.19
31.32
32.05
29.17
31.13
30.25
9.67
31.13
30.22
41
5.986
Shares (diluted)M
4.387
4.476
4.676
4.404
4.439
3.866
4.208
3.726
3.468
3.235
5.857
(6.13%)
(4.21%)
9
18.08
Buyback yield%
0.40
0.84
3.22
1.10
1.27
2.31
0.40
2.62
3.08
0.62
15.72
2.31
1.19
23
1.194
D/E ratiox
0.393
0.341
0.345
0.312
0.296
0.267
0.284
0.263
0.233
0.213
0.767
0.263
0.290
84
21.76
Enterprise valueFr M
291.3
284.1
266.6
290.1
259.6
254.5
249.3
254.4
249.3
231.4
260.2
(2.27%)
(1.62%)
9
239.9
LT debtFr M
51.08
55.41
49.82
53.52
49.76
51.06
54.45
51.95
50.59
55.54
190.5
2.22%
0.11%
40
Cost of revenue
4.25%
1.00×
Operating expenses
4.52%
1.03×
Cash and investments
17.80%
Goodwill & intangibles
15.96%
Spread over hurdle
51.64%