0.588
RevenueFr B
6.266
6.567
6.877
7.171
7.642
8.107
8.548
8.987
9.606
10.39
0.611
6.34%
5.80%
79
29.48
Revenue growth%
15.33
15.22
12.61
13.18
13.67
14.00
12.26
9.48
10.67
8.78
7.91
10.67
12.90
67
25.36
Gross margin%
25.07
24.72
24.94
23.02
20.32
19.34
16.80
17.44
16.22
14.14
25.99
16.80
19.83
33
28.87
Operating margin%
17.09
14.44
16.13
13.44
13.17
12.53
14.64
17.46
16.20
16.75
11.17
16.20
15.39
43
15.70
Net margin%
16.27
13.74
12.85
10.39
10.30
13.22
10.45
10.94
13.42
11.77
16.03
11.77
12.31
78
33.03
P/E ratio (avg)x
29.68
29.97
28.58
27.96
32.05
31.97
31.79
35.75
35.34
34.80
19.33
34.80
31.88
17
25.91
EV/EBITx
7.479
7.615
7.657
8.200
7.334
6.365
6.695
6.430
6.489
6.661
24.41
6.489
7.014
18
21.06
FCF yield (avg)%
29.44
32.36
33.08
31.35
30.34
31.86
31.19
30.07
31.14
31.86
7.60
31.19
31.27
55
16.33
FCF margin%
8.43
5.84
4.71
4.76
5.22
2.97
0.40
1.26
2.60
3.04
2.96
2.60
3.88
39
0.804
FCF / Net incomex
1.806
1.889
1.945
2.017
2.011
1.814
1.804
1.947
1.790
1.952
0.113
1.814
1.917
58
17.49
ROIC%
18.23
15.35
13.41
14.74
14.58
15.30
15.24
16.72
16.07
16.66
15.99
16.07
15.33
57
27.89
Return on equity%
14.34
11.48
13.02
10.12
12.70
14.75
12.44
11.71
14.04
11.16
13.23
12.44
12.57
80
9.79
Return on assets%
30.81
31.42
32.41
32.71
32.13
31.89
29.77
29.52
31.01
31.49
9.85
31.01
31.46
19
16.07
EPSFr
13.38
13.76
14.33
14.94
16.55
16.91
18.92
21.22
23.70
26.39
16.43
9.78%
7.43%
—
12.51
EPS growth%
20.30
21.27
23.75
22.58
19.95
20.23
22.61
22.29
24.77
22.45
5.24
22.45
22.37
52
16.79
Bookvalue per shFr
3.22
2.87
3.07
3.18
2.94
2.72
2.67
2.48
2.71
2.70
14.15
(1.68%)
(1.35%)
—
3.54
FCF per shareFr
4.57
5.12
4.91
4.41
4.26
4.44
4.29
4.02
3.83
3.97
18.88
(1.38%)
(1.32%)
—
11.76
Dividend per shFr
34.84
38.71
42.05
47.78
53.46
54.62
55.22
59.39
70.09
78.49
15.47
7.99%
10.35%
—
19.54
Div yield (avg)%
18.33
17.21
19.58
21.49
22.93
20.74
20.01
21.91
21.52
23.63
7.59
21.52
21.12
40
6.93
Payout ratio%
23.06
22.71
25.17
23.47
22.18
19.29
20.74
17.98
18.50
20.02
8.92
19.29
21.46
89
119.0
Shares (diluted)M
193.7
187.3
213.1
206.5
201.0
229.4
252.6
258.1
292.9
294.9
115.3
7.97%
5.17%
9
17.95
Buyback yield%
10.15
9.88
7.14
6.87
7.28
4.73
1.99
2.76
5.31
6.06
19.11
4.73
6.46
16
0.743
D/E ratiox
1.362
1.573
1.551
1.601
1.887
2.259
2.483
2.926
2.941
2.845
0.412
2.845
2.073
38
7.153
Enterprise valueFr B
3.438
3.626
3.758
3.826
3.978
4.441
4.383
4.521
4.529
4.458
2.558
2.30%
1.68%
9
0.498
LT debtFr B
6.715
6.529
7.308
7.320
8.355
8.607
9.046
8.390
9.227
10.34
0.700
4.35%
5.84%
47
Cost of revenue
5.66%
0.99×
Operating expenses
6.38%
1.06×