70.33
RevenueFr M
66.49
66.66
69.21
71.83
73.81
75.21
77.42
78.36
79.09
81.00
77.24
1.88%
2.45%
20
5.53
Revenue growth%
29.62
30.91
31.39
33.13
35.01
37.77
39.28
37.33
37.49
35.12
12.38
37.49
35.06
15
7.96
Gross margin%
10.64
8.02
10.03
8.50
9.85
7.16
6.25
5.10
3.03
2.46
10.60
5.10
7.59
40
29.44
Operating margin%
13.28
14.99
14.08
12.63
15.30
17.05
18.71
19.79
22.15
24.67
11.14
19.79
16.18
8
16.67
Net margin%
7.15
6.32
6.26
8.52
7.83
6.71
6.95
4.71
6.64
7.62
3.10
6.71
6.83
46
29.31
P/E ratio (avg)x
19.09
18.63
19.16
23.01
24.95
25.83
27.91
31.01
32.31
31.10
35.91
31.01
25.39
17
28.56
EV/EBITx
23.58
23.70
22.94
24.98
27.40
25.61
27.79
29.18
26.37
27.83
12.75
27.79
25.99
10
24.06
FCF yield (avg)%
5.89
5.55
7.67
5.02
7.92
6.55
3.98
1.11
3.47
3.01
27.12
3.47
5.28
82
4.76
FCF margin%
20.02
17.95
15.77
14.90
16.64
14.50
12.84
13.72
14.55
14.13
12.53
14.13
14.73
14
1.260
FCF / Net incomex
1.776
2.089
2.058
2.225
2.614
3.063
3.503
4.015
4.009
4.558
0.648
4.009
2.838
68
12.21
ROIC%
17.23
15.63
13.80
15.77
13.78
16.35
14.96
15.20
13.92
14.95
29.27
14.96
15.08
17
12.05
Return on equity%
12.14
12.76
14.60
16.87
15.44
16.33
13.85
15.29
14.32
16.29
12.87
15.29
14.94
21
18.15
Return on assets%
17.79
20.24
22.75
20.93
23.63
24.69
24.53
21.76
20.44
21.47
4.11
21.76
21.62
7
10.08
EPSFr
13.08
14.98
14.48
15.15
15.84
15.58
15.01
14.32
15.90
14.68
11.07
(1.50%)
0.88%
—
19.07
EPS growth%
18.83
21.06
19.87
21.79
23.48
24.49
24.95
27.00
25.35
23.73
11.47
24.95
23.60
69
4.58
Bookvalue per shFr
11.78
10.61
9.75
10.48
9.17
8.17
7.31
7.22
6.52
6.09
10.23
(7.87%)
(7.06%)
—
4.53
FCF per shareFr
3.19
2.89
2.73
2.32
2.04
2.08
1.83
1.77
1.55
1.58
4.20
(5.01%)
(6.91%)
—
2.22
Dividend per shFr
11.09
10.85
10.44
10.98
11.60
13.37
12.57
13.32
13.63
14.50
6.35
4.57%
2.84%
—
12.08
Div yield (avg)%
0.40
2.16
0.42
1.00
0.75
2.02
3.71
1.01
0.40
1.50
28.50
1.50
1.00
66
2.28
Payout ratio%
7.27
5.62
2.75
3.18
0.50
1.58
0.40
1.66
4.15
2.84
18.35
1.66
2.80
90
5.176
Shares (diluted)M
9.584
10.29
12.46
14.67
14.65
16.13
19.49
21.56
25.36
29.73
5.258
15.21%
12.84%
89
24.11
Buyback yield%
9.15
8.96
6.48
4.63
5.14
6.22
5.73
6.48
5.77
4.50
14.73
5.77
5.99
68
1.693
D/E ratiox
0.124
0.132
0.125
0.128
0.111
0.104
0.095
0.094
0.103
0.100
1.381
0.100
0.107
7
44.24
Enterprise valueFr M
34.62
38.70
38.68
43.53
44.87
51.18
47.45
49.75
53.65
59.06
16.23
5.65%
4.90%
42
55.96
LT debtFr M
57.72
56.07
54.49
48.18
46.01
46.89
52.50
56.25
58.18
60.11
44.29
5.49%
(0.31%)
43
Cost of revenue
2.45%
1.00×
Operating expenses
2.14%
0.97×
Property and equipment
18.81%
Spread over hurdle
24.23%