89.46
RevenueFr M
114.0
115.3
118.7
123.4
127.4
132.5
136.1
140.9
146.4
152.0
98.68
3.59%
3.03%
50
5.02
Revenue growth%
10.41
8.45
11.34
13.48
12.52
14.31
16.32
16.95
16.81
15.14
13.87
16.32
13.90
22
29.24
Gross margin%
31.53
30.88
29.37
31.85
34.62
32.67
31.17
29.43
27.06
29.74
4.45
29.74
31.02
39
25.90
Operating margin%
29.66
27.37
29.84
32.79
33.49
30.66
28.04
28.26
27.04
30.00
22.58
28.26
29.75
54
5.31
Net margin%
29.69
27.01
28.42
26.94
26.16
26.08
24.10
24.43
24.11
22.92
5.46
24.11
26.12
49
13.60
P/E ratio (avg)x
33.19
31.31
33.31
33.47
30.88
32.19
35.44
38.51
36.33
40.63
24.29
36.33
33.39
89
28.42
EV/EBITx
9.899
10.49
11.61
12.49
13.26
15.66
18.89
20.30
22.58
26.02
24.02
20.30
14.46
93
23.62
FCF yield (avg)%
28.20
31.14
31.41
31.99
30.25
27.28
25.79
23.86
26.44
24.96
7.05
25.79
27.74
23
25.61
FCF margin%
18.70
21.61
19.58
22.01
23.30
24.05
26.15
26.92
28.51
25.73
21.67
26.15
23.68
21
0.481
FCF / Net incomex
1.021
1.029
1.050
1.099
1.041
1.027
0.986
1.020
1.014
1.164
0.871
1.020
1.028
87
27.78
ROIC%
3.91
2.71
1.92
3.56
1.84
4.45
2.80
2.98
4.47
5.21
7.54
4.45
3.27
60
10.09
Return on equity%
32.99
35.53
35.74
38.68
40.57
38.22
37.53
38.33
39.69
36.96
2.72
38.22
37.87
63
10.06
Return on assets%
20.51
18.08
17.14
17.05
18.99
16.45
19.03
17.95
15.93
14.88
15.73
16.45
17.55
56
1.78
EPSFr
0.35
0.36
0.33
0.35
0.34
0.35
0.31
0.33
0.33
0.34
1.89
0.36%
(0.46%)
—
8.94
EPS growth%
26.15
26.87
26.35
28.56
29.13
28.98
31.00
31.82
33.70
35.35
20.95
31.82
29.05
8
0.26
Bookvalue per shFr
0.76
0.79
0.75
0.69
0.63
0.64
0.69
0.74
0.65
0.72
0.81
2.53%
(0.17%)
—
0.74
FCF per shareFr
0.63
0.69
0.68
0.80
0.85
0.85
1.00
0.99
1.18
1.17
0.72
6.65%
6.28%
—
1.27
Dividend per shFr
0.31
0.33
0.36
0.40
0.43
0.39
0.35
0.35
0.36
0.39
0.40
(1.64%)
2.53%
—
7.14
Div yield (avg)%
7.16
5.23
7.30
4.35
6.30
7.44
8.43
9.40
11.91
9.20
4.47
9.20
7.37
65
8.33
Payout ratio%
11.38
13.89
10.99
12.71
12.68
12.01
11.21
13.40
16.07
14.76
16.10
13.40
12.70
57
17.08
Shares (diluted)M
19.94
20.05
23.29
24.34
23.30
27.24
32.04
34.56
40.08
38.64
17.02
10.64%
7.60%
54
10.41
Buyback yield%
23.73
25.53
22.97
24.99
22.41
21.36
24.30
23.98
22.94
22.10
18.98
22.94
23.35
38
1.754
D/E ratiox
1.795
1.857
2.058
2.039
2.251
2.138
2.070
2.007
2.198
2.142
1.360
2.138
2.064
40
17.40
Enterprise valueFr M
28.72
29.39
28.01
26.61
26.65
28.01
26.72
26.97
26.88
24.35
101.1
(1.78%)
(3.18%)
48
45.01
LT debtFr M
86.84
88.15
90.68
92.36
88.88
101.6
107.2
100.7
112.2
124.4
117.1
6.95%
4.32%
24
Cost of revenue
3.08%
1.01×
Operating expenses
3.35%
1.03×
Goodwill & intangibles
17.21%
Spread over hurdle
14.07%