2.216
RevenueFr M
3.780
3.979
4.088
4.215
4.301
4.577
4.815
5.009
5.260
5.421
2.290
4.74%
3.86%
73
6.85
Revenue growth%
23.67
21.99
22.57
24.32
21.89
24.66
22.27
19.82
18.49
16.02
17.25
19.82
22.13
40
20.92
Gross margin%
31.01
33.89
32.62
34.89
36.12
37.16
35.46
36.82
36.42
36.40
16.04
36.42
35.79
9
9.92
Operating margin%
22.15
24.25
21.49
18.93
17.31
16.42
16.92
17.30
15.60
13.98
11.17
16.42
17.30
66
23.71
Net margin%
20.65
18.21
17.41
15.89
18.63
19.19
18.05
17.82
20.59
18.56
9.52
18.56
18.39
65
10.24
P/E ratio (avg)x
35.84
39.24
39.87
41.12
44.36
41.78
43.30
45.73
47.83
50.79
30.81
45.73
42.54
27
20.73
EV/EBITx
30.42
29.75
32.05
36.51
38.24
43.09
45.60
43.43
42.76
46.79
19.49
43.43
40.50
15
21.19
FCF yield (avg)%
1.93
2.83
0.77
0.40
1.57
1.10
0.40
1.61
0.40
0.40
9.26
0.40
0.93
48
15.88
FCF margin%
0.40
0.40
2.41
4.57
5.35
3.24
1.13
3.57
3.27
1.42
18.71
3.24
2.82
65
0.104
FCF / Net incomex
0.740
0.732
0.637
0.636
0.591
0.639
0.627
0.630
0.621
0.563
1.647
0.627
0.633
49
26.05
ROIC%
12.07
13.12
11.74
12.29
13.87
14.05
14.14
16.72
17.38
17.42
18.69
16.72
13.96
88
26.08
Return on equity%
22.02
24.41
27.27
25.53
27.11
26.04
25.87
26.74
27.62
25.70
22.83
26.04
25.95
39
10.12
Return on assets%
35.02
33.14
31.58
33.53
32.68
32.80
34.19
35.64
34.92
36.50
14.81
34.92
33.86
50
0.01
EPSFr
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
1.32%
(2.24%)
—
12.52
EPS growth%
13.76
16.44
16.84
15.43
14.58
15.96
15.81
14.64
17.46
17.26
9.11
15.96
15.89
60
0.01
Bookvalue per shFr
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.02
6.16%
7.47%
—
0.02
FCF per shareFr
0.03
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
2.51%
1.25%
—
0.01
Dividend per shFr
0.02
0.02
0.03
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.01
0.91%
0.42%
—
25.57
Div yield (avg)%
17.49
17.71
20.62
18.54
20.68
22.24
25.08
22.40
22.27
22.79
10.00
22.40
21.46
90
16.33
Payout ratio%
7.79
10.20
9.97
10.34
9.41
6.66
8.00
7.61
8.93
9.92
10.65
8.00
9.17
92
169.2
Shares (diluted)M
227.5
234.9
232.7
249.7
253.6
285.5
282.9
275.4
273.5
290.9
171.4
2.78%
3.35%
10
15.93
Buyback yield%
26.60
26.63
28.20
26.96
28.76
27.35
29.82
32.35
31.85
34.78
27.87
31.85
28.48
82
0.679
D/E ratiox
1.199
1.063
0.984
0.945
0.962
0.949
1.022
1.071
1.101
1.085
1.181
1.071
1.043
6
2.731
Enterprise valueFr M
5.060
5.054
4.835
5.379
5.529
5.393
6.095
6.134
5.998
6.349
0.436
2.81%
4.02%
83
1.676
LT debtFr M
1.153
1.125
1.164
1.035
1.000
0.937
0.910
0.867
0.852
0.817
2.448
(3.96%)
(2.92%)
36
Cost of revenue
3.51%
0.97×
Operating expenses
4.84%
1.10×