128.9
RevenueFr M
102.1
102.6
101.7
101.1
99.64
102.0
101.4
102.5
101.7
103.1
142.6
0.69%
0.34%
90
13.13
Revenue growth%
8.14
7.69
8.82
10.39
11.98
14.34
12.66
12.07
12.22
13.47
7.19
12.66
12.03
32
16.91
Gross margin%
6.46
6.71
4.97
5.75
2.82
4.90
3.89
2.48
1.83
1.30
9.72
2.48
4.40
19
16.29
Operating margin%
18.65
20.80
18.80
19.49
18.79
20.53
19.02
20.87
19.32
21.83
11.44
20.53
19.41
73
27.49
Net margin%
27.34
28.26
29.06
32.05
34.91
32.11
30.74
30.45
29.36
28.30
26.39
30.45
29.91
11
6.797
P/E ratio (avg)x
29.05
31.21
30.49
32.27
31.95
30.48
30.38
34.86
33.85
35.78
19.29
33.85
31.58
53
35.88
EV/EBITx
31.73
32.38
36.67
39.52
38.76
43.05
41.60
47.11
53.45
48.89
26.89
47.11
40.56
65
28.34
FCF yield (avg)%
14.23
16.63
17.09
15.14
13.10
14.28
14.17
14.58
14.42
14.52
25.57
14.42
14.47
79
20.89
FCF margin%
21.80
20.59
20.61
19.59
21.60
21.68
23.62
24.26
24.88
24.35
10.45
24.26
21.74
74
1.784
FCF / Net incomex
0.137
0.148
0.169
0.186
0.197
0.194
0.194
0.177
0.180
0.183
1.124
0.183
0.181
58
26.34
ROIC%
18.46
18.02
18.86
17.24
15.80
16.73
19.65
18.31
19.61
19.42
8.95
19.42
18.38
6
21.03
Return on equity%
3.36
2.41
2.91
3.81
6.35
3.60
2.04
0.40
2.55
2.53
29.93
2.53
2.73
76
17.71
Return on assets%
21.02
20.61
21.70
20.71
20.64
19.68
19.04
18.30
15.75
18.18
28.65
18.30
20.14
17
2.17
EPSFr
4.42
5.21
5.48
5.71
5.81
6.11
7.08
7.93
9.09
9.17
2.39
9.54%
8.87%
—
4.90
EPS growth%
12.74
12.42
9.97
11.54
10.56
12.60
14.37
15.24
16.79
15.74
9.47
15.24
12.67
80
0.80
Bookvalue per shFr
0.49
0.50
0.43
0.40
0.40
0.44
0.47
0.49
0.50
0.50
2.46
4.34%
0.74%
—
0.46
FCF per shareFr
1.96
2.01
1.98
1.74
1.80
1.69
1.50
1.35
1.48
1.35
0.57
(5.61%)
(4.76%)
—
0.78
Dividend per shFr
1.91
1.97
1.81
1.74
1.64
1.81
2.02
2.19
2.08
2.27
2.22
6.71%
1.64%
—
27.54
Div yield (avg)%
21.55
21.95
20.07
17.24
14.97
15.47
16.83
16.52
14.10
13.46
4.21
15.47
16.68
42
11.61
Payout ratio%
16.79
15.77
17.78
17.73
18.99
21.31
21.67
24.07
22.26
22.84
11.71
22.26
20.15
20
17.39
Shares (diluted)M
11.16
10.52
10.30
9.317
8.275
7.832
7.475
6.540
5.668
5.113
17.72
(9.18%)
(7.95%)
64
22.77
Buyback yield%
9.45
7.66
8.70
10.07
12.83
15.54
17.25
15.44
14.72
13.23
21.12
15.44
13.03
83
1.083
D/E ratiox
0.885
0.873
0.808
0.781
0.803
0.904
0.942
1.042
1.007
0.961
0.409
0.961
0.895
8
100.1
Enterprise valueFr M
174.2
187.2
207.1
201.5
197.7
191.2
211.3
233.1
259.3
285.4
88.10
7.62%
6.41%
50
91.33
LT debtFr M
76.72
73.79
74.38
82.13
75.02
70.72
71.69
76.04
74.09
66.41
51.63
(2.41%)
(1.08%)
21
Cost of revenue
0.01%
0.97×
Operating expenses
1.22%
1.09×
Goodwill & intangibles
15.53%