44.88
RevenueFr M
67.87
72.16
77.78
83.98
89.42
98.02
104.6
113.6
121.5
132.5
47.37
8.18%
7.92%
15
13.50
Revenue growth%
3.46
3.34
0.44
0.40
2.54
3.09
3.80
4.54
4.82
1.84
18.39
3.80
3.22
49
6.99
Gross margin%
31.39
32.72
35.16
34.87
33.61
35.74
34.45
34.96
34.77
33.95
21.71
34.77
34.61
84
21.09
Operating margin%
24.12
25.79
27.98
28.70
31.10
33.91
34.41
35.60
33.68
33.22
25.05
33.91
32.16
6
7.96
Net margin%
26.37
23.51
20.92
23.59
22.71
20.50
23.32
25.77
24.10
26.78
22.16
24.10
23.55
81
19.78
P/E ratio (avg)x
16.17
17.16
18.45
18.38
19.72
21.86
22.49
22.72
21.77
22.18
29.56
22.18
20.74
36
7.359
EV/EBITx
19.85
19.36
19.55
18.02
19.70
19.94
20.16
21.31
19.26
20.40
14.32
20.16
19.78
37
20.65
FCF yield (avg)%
9.90
7.16
8.14
6.65
3.96
2.99
1.48
3.53
4.91
5.81
17.89
3.53
5.36
68
21.31
FCF margin%
24.95
25.23
23.78
25.11
22.77
24.34
23.23
20.39
20.08
19.97
12.01
20.39
23.50
53
1.083
FCF / Net incomex
0.396
0.417
0.406
0.409
0.428
0.488
0.501
0.556
0.528
0.484
1.326
0.501
0.456
93
12.91
ROIC%
11.68
10.43
12.58
9.82
7.25
4.88
7.02
5.69
7.04
7.58
7.63
7.02
7.42
87
11.66
Return on equity%
33.87
35.96
38.81
36.22
35.72
38.16
35.34
34.32
31.97
33.16
9.97
34.32
35.53
19
20.25
Return on assets%
10.68
10.22
8.95
7.51
6.47
5.66
3.61
4.71
6.58
6.44
12.37
5.66
6.53
82
88.33
EPSFr
56.52
59.12
64.44
69.29
67.78
71.86
76.24
69.72
76.38
80.77
94.40
3.57%
3.19%
—
11.83
EPS growth%
17.37
16.11
16.37
18.44
20.17
21.34
22.83
22.36
23.17
24.85
17.27
22.83
20.76
64
44.36
Bookvalue per shFr
54.51
52.77
58.43
68.82
68.86
73.38
77.23
82.97
89.98
96.57
31.53
7.00%
6.59%
—
115.04
FCF per shareFr
64.53
54.75
57.48
56.17
51.53
54.44
51.00
43.94
46.26
39.98
22.86
(4.95%)
(4.92%)
—
32.44
Dividend per shFr
59.04
61.50
64.93
64.44
71.55
70.19
67.73
70.07
67.50
62.44
29.46
(2.69%)
0.56%
—
18.00
Div yield (avg)%
26.07
26.21
26.76
27.50
29.85
31.51
34.26
33.89
33.58
34.15
19.98
33.89
30.68
83
26.54
Payout ratio%
9.98
7.06
4.89
2.78
5.02
5.63
7.14
9.64
9.23
7.36
24.58
7.36
7.10
34
1.167
Shares (diluted)M
1.617
1.740
1.697
1.820
2.132
2.567
2.820
3.029
3.260
3.460
1.144
10.17%
8.28%
64
19.37
Buyback yield%
3.56
5.57
4.41
6.75
6.92
6.05
7.50
6.81
6.21
8.61
19.40
6.81
6.48
33
0.336
D/E ratiox
0.845
0.933
1.028
1.026
1.032
1.017
0.954
1.090
1.090
1.049
0.483
1.049
1.027
65
29.46
Enterprise valueFr M
54.94
55.27
62.08
62.44
66.79
80.58
92.14
108.4
124.6
145.0
53.06
16.77%
11.59%
35
42.45
LT debtFr M
14.60
15.94
16.03
19.08
20.34
24.26
25.48
26.03
28.48
34.06
76.38
10.86%
10.06%
43
Cost of revenue
8.07%
1.01×
Operating expenses
6.87%
0.91×