176.6
RevenueFr M
294.2
300.7
305.6
316.6
322.0
334.9
340.7
340.9
343.7
351.6
183.2
1.77%
1.81%
17
17.56
Revenue growth%
28.43
29.54
28.70
29.93
29.13
30.79
33.32
33.97
33.65
32.76
6.13
33.32
30.36
38
9.45
Gross margin%
17.70
16.75
16.03
16.34
19.04
17.52
14.69
16.61
16.10
17.48
8.60
16.61
16.68
94
18.62
Operating margin%
0.44
0.77
0.40
0.40
2.02
3.01
5.27
3.35
5.04
5.20
11.61
5.04
2.51
7
8.02
Net margin%
15.85
14.85
12.37
13.08
14.31
14.40
12.57
9.78
11.19
12.35
19.83
12.35
12.82
38
31.25
P/E ratio (avg)x
39.34
37.73
41.19
46.02
47.12
49.11
57.25
57.93
59.09
61.65
8.221
57.93
48.11
73
29.60
EV/EBITx
12.02
11.95
12.12
12.53
14.11
16.10
17.90
18.71
18.44
18.88
23.18
18.44
15.11
40
10.66
FCF yield (avg)%
19.21
18.09
17.29
18.67
16.65
17.53
20.00
19.31
16.33
16.73
10.60
17.53
17.81
67
3.79
FCF margin%
4.56
6.28
8.68
9.70
9.06
9.78
9.41
10.20
9.71
9.28
27.63
9.71
9.34
62
0.489
FCF / Net incomex
0.999
0.878
0.914
0.796
0.704
0.754
0.679
0.596
0.633
0.612
0.906
0.633
0.729
24
14.35
ROIC%
20.58
20.73
18.12
19.20
19.84
21.61
23.49
21.76
20.10
17.10
3.69
21.61
20.34
40
25.63
Return on equity%
8.75
6.82
5.69
7.97
5.88
5.63
7.86
8.02
9.54
10.00
27.33
8.02
7.91
69
7.61
Return on assets%
14.92
14.13
15.77
17.96
20.40
17.79
14.95
14.35
14.45
11.88
19.50
14.45
14.93
13
4.43
EPSFr
15.43
14.27
15.16
17.13
18.10
18.32
17.40
17.65
17.48
16.43
4.87
(1.93%)
2.08%
—
2.88
EPS growth%
9.69
6.94
5.17
7.04
4.15
2.92
4.28
7.20
5.37
3.35
5.92
4.28
5.27
65
4.18
Bookvalue per shFr
17.18
19.29
22.14
22.82
21.63
21.24
20.93
20.98
22.34
21.51
8.04
(0.11%)
3.57%
—
2.77
FCF per shareFr
14.02
13.79
15.47
14.69
13.93
14.82
14.77
16.21
14.60
14.42
4.96
0.70%
0.35%
—
13.84
Dividend per shFr
11.41
10.82
11.31
9.78
9.30
8.77
9.45
9.42
9.07
8.74
5.82
(1.25%)
(2.99%)
—
6.80
Div yield (avg)%
29.11
26.50
24.81
27.39
27.05
29.89
28.99
26.88
29.64
26.86
13.55
28.99
27.22
34
3.21
Payout ratio%
27.27
29.56
26.68
29.31
28.60
26.83
24.75
22.85
21.79
23.68
19.05
23.68
26.75
30
12.32
Shares (diluted)M
13.44
14.17
12.38
13.52
11.78
10.66
10.09
9.994
8.873
8.963
12.48
(5.32%)
(3.17%)
54
11.62
Buyback yield%
14.56
15.35
14.44
16.86
19.27
22.25
24.40
22.44
21.31
19.60
15.20
22.25
19.43
68
0.822
D/E ratiox
0.737
0.665
0.749
0.746
0.740
0.784
0.830
0.789
0.708
0.760
1.293
0.784
0.747
93
262.3
Enterprise valueFr M
353.8
398.0
452.7
449.2
459.5
550.1
662.8
726.3
818.9
863.3
192.1
13.44%
10.32%
12
281.8
LT debtFr M
52.85
54.01
47.71
43.27
46.77
46.47
46.11
40.47
37.37
39.62
272.2
(3.26%)
(2.58%)
66
Cost of revenue
1.83%
1.00×
Operating expenses
1.66%
0.98×
Property and equipment
18.87%
Cash and investments
17.16%
Spread over hurdle
22.24%