3.751
RevenueFr B
4.123
4.252
4.395
4.431
4.599
4.737
4.894
4.971
5.014
5.161
3.960
2.33%
2.59%
11
14.42
Revenue growth%
7.97
8.80
10.41
8.76
7.80
5.17
3.28
0.98
0.40
0.40
14.84
0.98
6.48
43
14.37
Gross margin%
14.87
12.06
12.59
15.30
16.45
13.46
11.76
9.67
7.69
9.85
4.20
9.85
12.33
47
4.08
Operating margin%
24.09
22.76
22.86
23.41
24.80
25.34
24.64
24.35
25.88
28.58
25.35
25.34
24.49
48
29.62
Net margin%
26.55
28.96
28.85
28.80
26.40
26.89
25.70
27.69
29.84
31.98
26.51
27.69
28.25
78
24.13
P/E ratio (avg)x
37.97
34.44
34.46
31.57
32.82
28.68
27.93
28.70
28.51
30.77
29.30
28.68
31.17
91
15.39
EV/EBITx
23.96
23.55
26.34
30.08
28.05
26.16
28.34
32.54
31.19
32.21
31.78
31.19
28.20
8
20.78
FCF yield (avg)%
0.87
0.40
0.40
0.74
1.77
3.02
1.12
0.54
0.40
0.97
22.11
0.97
0.81
65
18.71
FCF margin%
8.48
6.79
5.04
4.14
1.93
4.11
3.70
3.15
1.11
0.40
21.10
3.15
3.91
31
0.218
FCF / Net incomex
1.791
1.956
2.115
2.215
2.296
2.155
2.392
2.664
3.073
3.519
1.121
2.664
2.255
85
17.69
ROIC%
30.90
33.72
36.26
36.04
35.38
34.17
35.14
33.93
31.55
29.80
24.83
33.93
34.05
94
21.98
Return on equity%
12.29
13.12
12.17
11.71
13.84
11.38
8.38
6.29
8.40
6.94
28.49
8.38
11.54
31
2.54
Return on assets%
3.22
1.97
2.17
1.82
1.88
0.40
3.34
0.67
0.40
1.43
19.60
0.67
1.85
80
12,137
EPSFr
3,232
3,327
3,779
4,071
4,100
4,644
4,503
5,266
5,591
6,157
13,082
8.47%
6.18%
—
8.09
EPS growth%
9.71
8.85
7.52
8.29
5.85
3.14
3.53
3.79
2.86
3.53
24.41
3.53
4.82
79
4,220
Bookvalue per shFr
7,518
7,806
8,242
8,784
8,505
9,184
9,431
9,584
10,464
11,360
9,542
5.96%
3.45%
—
4,858
FCF per shareFr
11,044
10,144
9,688
9,454
8,197
8,558
8,839
7,680
7,936
7,360
7,040
(2.13%)
(4.76%)
—
3,822
Dividend per shFr
15,630
15,453
16,448
16,915
16,005
15,442
14,315
13,738
13,271
13,216
11,164
(3.76%)
(0.34%)
—
18.90
Div yield (avg)%
9.65
6.80
4.49
1.95
0.40
3.01
1.66
3.79
4.02
3.06
29.64
3.06
3.43
93
15.22
Payout ratio%
26.95
24.66
23.31
24.39
26.13
23.60
22.13
21.48
21.91
19.63
2.66
21.91
23.46
68
0.227
Shares (diluted)M
0.183
0.200
0.178
0.174
0.156
0.148
0.131
0.114
0.107
0.100
0.224
(8.52%)
(5.25%)
27
19.91
Buyback yield%
16.69
17.50
15.31
13.29
11.55
9.90
10.66
8.61
8.18
5.97
22.10
8.61
11.11
82
0.333
D/E ratiox
0.385
0.439
0.443
0.511
0.564
0.660
0.638
0.650
0.696
0.769
1.107
0.660
0.601
71
3.381
Enterprise valueFr B
4.474
4.659
4.407
4.332
4.626
4.971
5.378
5.193
5.292
4.980
3.282
1.48%
0.49%
23
1.739
LT debtFr B
7.469
7.233
8.128
9.124
10.35
9.803
9.670
9.680
10.01
10.43
2.836
0.15%
4.41%
11
Cost of revenue
2.14%
0.96×
Operating expenses
3.42%
1.08×
Cash and investments
19.44%
Spread over hurdle
23.76%