262.6
RevenueFr M
435.3
443.6
457.3
457.7
472.5
487.1
495.3
505.6
515.7
513.7
290.6
1.68%
1.88%
48
11.34
Revenue growth%
12.26
10.17
11.39
10.53
13.01
15.70
13.24
12.69
15.50
13.94
29.86
13.94
12.85
52
29.04
Gross margin%
31.59
29.84
31.52
29.47
28.43
30.81
28.82
31.13
29.46
29.10
7.88
29.46
29.65
72
3.76
Operating margin%
7.91
9.94
11.57
14.06
13.30
10.90
13.11
15.83
18.43
20.64
28.35
15.83
13.20
46
14.05
Net margin%
21.09
22.66
20.50
18.25
21.09
20.34
21.30
20.71
18.33
15.42
29.51
20.34
20.61
78
15.06
P/E ratio (avg)x
20.24
20.19
20.61
18.93
18.80
16.60
15.21
16.27
14.43
15.97
11.28
15.97
17.70
80
28.55
EV/EBITx
18.33
17.36
16.88
17.09
16.40
17.11
16.12
16.10
18.33
19.06
16.95
17.11
17.10
68
9.42
FCF yield (avg)%
29.10
30.11
32.78
30.89
30.20
32.95
35.30
35.77
37.70
38.09
11.86
35.77
32.87
90
29.03
FCF margin%
30.40
32.76
35.52
32.91
31.18
32.70
33.45
35.91
38.64
40.39
19.88
35.91
33.18
95
0.181
FCF / Net incomex
1.473
1.619
1.447
1.568
1.601
1.726
1.591
1.482
1.566
1.719
0.764
1.591
1.580
45
19.04
ROIC%
1.71
1.97
2.58
3.41
5.34
5.63
6.48
3.53
5.50
8.42
25.71
5.63
4.44
68
26.23
Return on equity%
8.03
10.91
10.82
11.08
9.93
12.06
14.02
14.43
11.43
10.78
16.74
12.06
10.99
15
2.94
Return on assets%
7.21
7.92
5.31
4.35
7.32
7.21
7.55
8.00
7.20
5.11
10.60
7.21
7.21
10
31.64
EPSFr
42.79
43.74
47.98
52.03
55.23
61.71
66.98
70.17
82.19
90.44
32.44
10.37%
7.72%
—
5.14
EPS growth%
10.55
11.29
11.66
12.62
9.86
12.62
9.62
10.26
10.92
8.02
16.23
10.26
10.74
13
25.46
Bookvalue per shFr
64.15
74.64
88.24
87.39
94.43
101.22
102.45
103.92
102.44
119.28
12.96
4.78%
6.27%
—
31.08
FCF per shareFr
19.08
16.42
14.91
12.69
12.87
13.69
11.91
11.27
12.01
12.24
15.69
(1.00%)
(5.91%)
—
19.17
Dividend per shFr
29.75
33.50
36.08
41.03
44.37
51.75
51.61
50.86
57.27
68.48
32.00
9.07%
9.12%
—
14.56
Div yield (avg)%
28.43
26.88
24.91
25.60
24.53
25.45
24.83
24.56
25.91
26.73
9.87
25.45
25.52
45
3.58
Payout ratio%
9.47
12.41
11.08
10.54
11.29
11.88
11.79
12.02
11.36
11.66
17.10
11.79
11.51
90
7.403
Shares (diluted)M
5.939
6.010
6.285
6.286
5.716
5.352
5.786
6.116
6.197
6.626
7.561
3.00%
0.38%
12
5.97
Buyback yield%
10.66
13.10
14.26
15.29
14.12
15.32
17.77
16.90
14.21
11.29
17.96
15.32
14.24
89
0.317
D/E ratiox
1.720
1.909
2.068
2.030
1.775
1.742
1.534
1.652
1.683
1.582
1.609
1.652
1.731
63
290.6
Enterprise valueFr M
48.78
53.25
50.78
50.87
47.50
44.23
43.75
44.71
42.05
46.20
148.3
(0.55%)
0.37%
67
453.7
LT debtFr M
107.3
93.33
100.7
107.1
90.96
95.29
89.45
80.21
72.50
62.42
171.9
(7.25%)
(5.25%)
28
Cost of revenue
1.40%
0.95×
Operating expenses
3.22%
1.14×
Cash and investments
20.59%