2.074
RevenueFr M
14.78
15.88
16.71
17.68
18.75
19.97
21.70
23.29
24.56
26.57
2.261
7.22%
6.44%
30
29.52
Revenue growth%
8.44
8.63
9.08
7.85
8.81
11.65
8.76
10.06
11.17
11.12
25.42
11.12
8.94
35
23.11
Gross margin%
14.48
12.90
10.27
12.59
13.83
16.44
15.93
15.29
15.36
17.68
21.16
15.93
14.89
90
16.68
Operating margin%
7.09
5.92
7.44
9.27
6.37
3.39
2.56
4.04
6.87
7.05
21.24
4.04
6.62
62
18.91
Net margin%
8.90
9.95
12.87
12.66
12.30
14.69
14.78
12.24
10.23
13.20
12.17
13.20
12.48
51
6.937
P/E ratio (avg)x
33.17
35.54
36.24
40.91
40.29
38.68
38.72
39.65
40.98
42.92
7.854
39.65
39.19
77
12.27
EV/EBITx
15.35
16.61
15.70
15.26
15.42
14.64
15.35
14.87
15.12
15.74
19.46
15.12
15.35
78
15.17
FCF yield (avg)%
13.67
14.22
13.84
14.77
14.11
12.04
10.02
12.68
12.06
10.88
4.34
12.04
13.17
80
26.39
FCF margin%
5.35
4.51
6.84
6.99
8.34
9.86
12.46
14.95
13.32
14.23
12.30
13.32
9.10
31
0.194
FCF / Net incomex
0.429
0.427
0.505
0.484
0.565
0.627
0.692
0.808
0.917
0.897
1.121
0.808
0.596
87
2.57
ROIC%
19.10
20.92
22.34
22.43
22.41
20.01
19.83
19.02
17.64
20.33
13.82
19.83
20.17
36
24.29
Return on equity%
20.09
17.62
16.21
14.65
16.58
14.24
13.14
13.26
15.67
18.05
9.69
14.24
15.94
35
2.04
Return on assets%
29.02
30.25
27.33
25.19
25.55
27.88
30.42
27.83
26.82
24.27
8.74
27.83
27.58
87
0.32
EPSFr
0.48
0.57
0.66
0.69
0.75
0.86
0.95
1.03
1.16
1.30
0.34
11.60%
11.92%
—
4.95
EPS growth%
23.30
24.80
25.96
28.10
26.03
23.91
26.87
28.74
28.10
27.19
8.76
27.19
26.45
52
0.41
Bookvalue per shFr
0.13
0.14
0.16
0.17
0.16
0.14
0.16
0.15
0.15
0.13
0.61
(3.27%)
0.21%
—
0.32
FCF per shareFr
0.15
0.17
0.16
0.15
0.16
0.17
0.16
0.17
0.17
0.17
0.27
1.57%
1.67%
—
0.46
Dividend per shFr
0.64
0.68
0.65
0.72
0.72
0.75
0.69
0.74
0.66
0.62
0.27
(3.11%)
0.03%
—
9.32
Div yield (avg)%
18.39
18.99
20.54
21.29
19.12
19.33
18.89
20.44
22.04
19.96
12.38
19.96
19.64
12
4.46
Payout ratio%
14.75
16.40
17.14
17.33
16.97
16.87
17.21
14.40
16.81
15.68
13.63
16.81
16.84
43
31.47
Shares (diluted)M
31.97
32.48
34.45
36.47
38.95
43.98
49.02
54.95
59.62
56.02
31.32
7.54%
6.01%
13
10.41
Buyback yield%
18.52
19.53
17.09
16.27
16.49
18.55
16.04
17.45
17.79
15.27
21.50
17.45
17.27
73
1.480
D/E ratiox
2.170
2.168
2.452
2.557
2.546
2.533
2.423
2.785
2.664
2.784
1.390
2.664
2.540
45
4.562
Enterprise valueFr M
2.573
2.614
2.518
2.511
2.569
2.748
2.795
3.154
3.281
3.819
10.25
8.25%
5.66%
12
6.973
LT debtFr M
6.185
6.172
5.473
5.710
5.350
5.491
5.588
5.902
6.006
6.650
33.47
4.45%
1.56%
55
Cost of revenue
6.63%
1.02×
Operating expenses
6.73%
1.03×
Spread over hurdle
(0.20%)