85.06
RevenueFr M
70.28
70.03
70.32
71.39
73.75
72.87
73.33
72.52
72.91
74.95
94.12
0.32%
0.76%
23
17.62
Revenue growth%
11.41
9.75
12.25
10.73
11.92
14.25
14.69
13.83
16.09
17.21
4.97
14.69
13.04
68
18.31
Gross margin%
6.51
9.05
7.79
9.12
9.08
11.26
13.32
14.19
12.39
15.08
3.50
13.32
10.19
36
15.73
Operating margin%
30.21
30.08
29.19
29.06
30.38
33.31
33.08
31.74
33.65
36.48
21.45
33.31
31.06
59
2.68
Net margin%
28.92
28.08
26.86
28.57
27.25
26.11
23.36
23.15
25.52
22.63
10.86
23.36
26.49
71
21.49
P/E ratio (avg)x
46.71
45.56
47.98
52.06
51.70
48.74
50.96
54.04
58.88
54.25
26.81
54.04
51.33
66
14.51
EV/EBITx
12.76
14.27
13.97
15.36
15.87
18.16
17.82
18.07
21.24
21.64
18.20
18.16
16.84
74
19.56
FCF yield (avg)%
15.32
13.30
13.85
14.31
15.21
15.05
17.10
14.70
15.04
14.23
19.48
15.04
14.87
21
2.50
FCF margin%
23.66
25.40
22.88
23.34
22.14
24.30
25.05
27.62
26.33
26.49
9.27
26.33
24.68
10
0.514
FCF / Net incomex
0.189
0.189
0.209
0.233
0.233
0.258
0.290
0.271
0.288
0.295
1.566
0.288
0.245
86
7.19
ROIC%
15.71
13.10
12.74
10.35
11.80
12.54
13.90
12.34
10.21
11.35
22.84
12.34
12.44
49
8.73
Return on equity%
17.49
16.13
14.32
16.89
19.45
21.81
23.88
24.24
21.39
21.26
22.30
21.81
20.36
26
18.97
Return on assets%
19.76
21.31
24.04
22.00
21.47
22.86
20.64
20.11
20.19
17.70
28.71
20.19
20.98
69
88.02
EPSFr
76.51
83.29
84.12
83.69
83.98
77.50
86.58
85.91
93.04
86.14
92.53
0.51%
1.08%
—
17.57
EPS growth%
24.95
24.58
27.58
28.82
26.98
24.61
22.56
20.48
21.20
21.38
14.60
21.38
24.60
19
95.34
Bookvalue per shFr
198.78
231.80
272.95
319.84
379.61
397.88
466.96
508.01
493.03
584.06
67.56
9.00%
11.37%
—
37.10
FCF per shareFr
19.58
19.12
21.20
22.87
23.25
21.62
23.93
22.51
23.42
23.16
32.48
(0.08%)
2.43%
—
42.01
Dividend per shFr
30.41
32.09
30.95
35.25
37.35
35.97
40.45
38.98
44.71
44.82
51.99
3.71%
4.75%
—
23.60
Div yield (avg)%
4.66
3.28
4.34
4.67
2.90
5.00
2.91
5.02
3.28
2.34
23.41
3.28
3.81
20
28.46
Payout ratio%
16.79
19.29
17.30
18.89
16.62
18.37
19.49
19.59
18.64
20.85
22.52
19.49
18.76
56
0.448
Shares (diluted)M
0.817
0.980
1.171
1.337
1.503
1.768
1.913
2.236
2.241
2.257
0.447
8.46%
12.60%
45
23.69
Buyback yield%
6.41
8.38
10.06
10.38
13.03
15.84
13.54
12.56
13.28
15.50
29.80
13.54
12.79
90
0.103
D/E ratiox
0.349
0.314
0.326
0.359
0.386
0.376
0.392
0.419
0.458
0.438
1.610
0.419
0.381
53
72.78
Enterprise valueFr M
21.50
23.12
21.30
22.26
23.30
21.40
21.93
21.52
22.08
20.89
28.99
(2.16%)
(0.09%)
75
87.03
LT debtFr M
27.05
29.18
32.48
35.50
32.18
33.12
33.89
36.14
35.34
36.55
96.73
2.58%
3.58%
61
Cost of revenue
1.07%
1.03×
Operating expenses
0.50%
0.97×
Goodwill & intangibles
17.69%
Spread over hurdle
(0.08%)