20.57
RevenueFr M
70.11
73.76
75.48
79.34
82.86
83.38
85.02
89.06
89.94
92.69
22.75
2.27%
3.08%
45
26.09
Revenue growth%
20.79
22.39
20.32
19.14
20.82
19.68
18.44
16.30
18.14
18.98
17.77
18.44
19.41
28
14.43
Gross margin%
15.82
17.28
19.35
17.42
15.03
17.16
15.48
13.86
11.01
11.63
10.16
13.86
15.65
42
11.54
Operating margin%
20.51
23.28
22.93
21.66
18.98
18.10
17.02
15.41
16.76
16.08
23.55
16.76
18.54
30
25.57
Net margin%
23.25
22.73
20.57
18.62
16.14
14.66
12.34
10.65
10.13
13.05
18.90
12.34
15.40
36
8.742
P/E ratio (avg)x
39.94
39.97
44.73
47.04
46.60
44.93
52.36
51.40
56.65
61.30
16.71
52.36
46.82
20
36.84
EV/EBITx
19.01
19.72
19.17
17.48
15.23
14.81
13.40
11.94
12.09
11.87
30.19
12.09
15.02
71
20.54
FCF yield (avg)%
22.42
20.86
19.97
17.02
17.88
16.41
13.53
14.12
11.22
11.18
5.92
13.53
16.72
69
27.18
FCF margin%
10.89
11.96
10.05
11.02
10.88
8.33
5.67
4.25
7.07
6.24
9.91
6.24
9.19
31
1.590
FCF / Net incomex
2.299
2.258
2.568
2.845
3.031
3.344
3.463
4.036
4.000
3.861
1.583
3.861
3.187
31
28.87
ROIC%
23.65
21.72
24.50
27.03
28.52
26.79
27.15
27.49
27.43
27.80
2.01
27.43
27.09
51
14.94
Return on equity%
27.61
30.56
31.61
30.42
29.29
26.80
28.09
30.68
29.37
28.46
29.08
28.46
29.33
90
15.10
Return on assets%
34.16
32.36
34.59
33.16
36.04
36.88
34.34
36.39
36.83
38.86
3.90
36.83
35.31
72
0.94
EPSFr
1.23
1.30
1.26
1.23
1.30
1.16
1.10
1.08
1.06
1.14
1.01
(2.56%)
(0.09%)
—
19.36
EPS growth%
14.84
12.09
9.25
9.36
11.20
12.24
12.44
10.89
11.83
11.68
5.27
11.83
11.75
7
1.01
Bookvalue per shFr
0.33
0.34
0.32
0.31
0.30
0.32
0.34
0.35
0.32
0.32
0.24
1.53%
(0.60%)
—
0.97
FCF per shareFr
1.30
1.36
1.54
1.43
1.59
1.56
1.44
1.56
1.49
1.43
0.25
(2.09%)
1.83%
—
1.13
Dividend per shFr
0.18
0.16
0.17
0.16
0.15
0.14
0.14
0.13
0.13
0.13
1.06
(3.27%)
(5.01%)
—
23.56
Div yield (avg)%
30.79
31.50
29.01
28.68
28.78
27.65
30.33
28.79
29.30
27.82
21.59
28.79
28.90
31
25.42
Payout ratio%
26.80
25.40
23.18
22.94
24.06
25.21
25.07
24.18
24.61
24.99
19.72
24.99
24.80
36
40.79
Shares (diluted)M
75.71
75.77
82.54
81.45
81.86
87.91
87.74
95.84
105.2
110.4
41.00
6.16%
5.03%
71
5.60
Buyback yield%
25.18
26.58
26.65
25.35
26.11
24.06
23.18
24.03
23.75
23.24
4.54
23.75
24.62
79
0.837
D/E ratiox
1.096
1.253
1.473
1.488
1.470
1.490
1.413
1.544
1.469
1.543
1.731
1.490
1.471
92
29.07
Enterprise valueFr M
99.90
104.6
109.7
110.5
117.8
126.8
118.2
130.2
117.7
106.8
31.68
(1.94%)
1.37%
63
51.99
LT debtFr M
28.89
33.56
34.32
39.98
42.92
50.92
49.58
55.61
54.04
56.73
12.94
5.74%
7.67%
46
Cost of revenue
3.31%
1.02×
Operating expenses
2.90%
0.98×
Cash and investments
19.72%
Goodwill & intangibles
16.44%
Spread over hurdle
10.45%