3.747
RevenueFr M
13.46
14.84
15.84
17.32
18.43
19.93
21.53
23.35
25.15
26.89
3.875
7.85%
7.80%
12
28.07
Revenue growth%
15.53
15.83
15.83
16.78
15.36
16.48
17.81
15.35
15.04
14.77
17.77
15.35
15.68
6
13.76
Gross margin%
16.06
13.71
14.88
14.11
11.48
12.70
10.16
7.55
6.14
4.11
10.36
7.55
12.09
30
10.89
Operating margin%
24.30
24.41
26.93
27.38
29.80
27.39
27.27
29.36
27.13
25.84
29.42
27.27
27.20
56
23.45
Net margin%
20.22
21.46
22.74
19.90
18.89
19.21
18.96
17.42
16.06
16.34
15.81
17.42
19.09
24
15.33
P/E ratio (avg)x
5.957
6.112
6.107
5.937
5.923
5.339
4.688
3.988
4.300
4.034
10.12
4.300
5.631
85
31.36
EV/EBITx
22.14
22.17
25.63
29.18
34.92
37.78
42.06
45.52
50.97
58.76
8.502
45.52
36.35
27
6.72
FCF yield (avg)%
25.01
26.37
28.00
25.23
23.86
24.20
25.51
27.93
27.09
27.10
19.62
27.09
25.94
20
9.92
FCF margin%
4.97
6.74
6.87
8.00
7.51
6.53
6.79
8.57
9.48
8.05
3.59
8.05
7.19
37
1.389
FCF / Net incomex
1.761
1.574
1.431
1.522
1.387
1.253
1.177
1.283
1.402
1.386
1.236
1.283
1.394
12
26.23
ROIC%
17.28
19.55
19.55
22.34
23.47
24.24
23.17
25.29
25.90
27.80
5.82
25.29
23.32
40
27.54
Return on equity%
15.58
18.00
16.36
13.41
11.24
13.83
16.47
16.02
16.04
17.28
2.80
16.04
16.03
88
3.55
Return on assets%
12.68
14.11
12.05
11.25
11.72
12.25
12.16
12.07
12.77
13.09
22.27
12.25
12.20
26
0.21
EPSFr
0.16
0.14
0.13
0.12
0.12
0.12
0.13
0.12
0.11
0.11
0.22
(2.10%)
(3.62%)
—
21.77
EPS growth%
24.60
24.12
25.28
23.83
23.65
23.92
24.36
22.83
23.83
22.88
22.66
23.83
23.87
40
0.08
Bookvalue per shFr
0.28
0.26
0.26
0.26
0.29
0.27
0.28
0.25
0.27
0.25
0.14
(3.09%)
(1.07%)
—
0.10
FCF per shareFr
0.32
0.32
0.35
0.40
0.45
0.50
0.49
0.49
0.54
0.58
0.24
5.23%
6.76%
—
0.28
Dividend per shFr
0.14
0.15
0.14
0.13
0.15
0.14
0.15
0.14
0.15
0.17
0.20
2.80%
2.76%
—
8.47
Div yield (avg)%
26.01
25.33
22.72
22.99
20.60
22.21
19.85
19.61
17.98
18.44
3.92
19.61
21.40
42
22.02
Payout ratio%
20.54
21.52
21.33
24.32
24.79
24.16
22.91
21.03
20.67
22.13
11.21
22.13
21.82
55
39.26
Shares (diluted)M
73.16
71.61
81.83
94.55
95.59
93.94
98.50
113.7
127.3
137.2
37.51
7.49%
7.11%
47
25.54
Buyback yield%
30.62
29.50
27.60
24.69
23.15
22.72
22.57
20.22
18.77
21.03
29.96
21.03
22.93
87
1.436
D/E ratiox
0.903
0.861
0.919
0.922
0.922
0.873
0.858
0.847
0.928
0.854
1.154
0.858
0.888
40
28.63
Enterprise valueFr M
15.39
16.23
15.40
16.15
17.12
18.02
19.47
17.34
18.43
17.86
4.575
0.84%
1.93%
42
8.097
LT debtFr M
14.40
13.40
13.06
13.30
14.31
14.77
15.47
15.80
14.58
15.22
4.775
1.25%
0.01%
34
Cost of revenue
7.80%
1.00×
Operating expenses
7.61%
0.98×
Cash and investments
18.70%
Spread over hurdle
(3.83%)