19.11
RevenueFr M
108.4
114.6
122.2
127.5
133.3
143.7
155.8
166.1
175.0
184.0
21.31
6.67%
6.02%
87
28.67
Revenue growth%
24.96
26.71
26.15
25.81
25.53
22.98
22.15
23.46
24.00
24.88
12.42
23.46
24.92
33
7.42
Gross margin%
15.86
16.17
17.70
15.64
18.10
19.10
18.82
21.80
21.02
18.83
29.63
19.10
18.46
16
11.32
Operating margin%
24.71
25.08
25.03
27.06
29.09
30.24
29.90
27.09
27.49
28.76
16.64
28.76
27.29
12
14.78
Net margin%
26.32
26.71
24.63
25.64
26.42
24.91
26.96
24.11
22.26
20.12
11.54
24.11
25.28
66
11.11
P/E ratio (avg)x
51.26
52.48
56.51
63.56
68.47
82.05
86.61
95.68
108.1
114.9
19.10
95.68
75.26
19
7.260
EV/EBITx
12.12
10.68
9.936
8.530
9.107
8.077
8.205
8.759
7.636
8.170
12.63
8.170
8.645
60
26.69
FCF yield (avg)%
12.07
10.38
8.02
7.43
5.94
3.71
4.83
2.25
4.50
4.98
2.33
4.50
5.46
69
4.68
FCF margin%
12.64
11.40
12.15
10.22
11.46
12.49
12.88
13.92
12.62
10.68
24.58
12.62
12.32
53
1.031
FCF / Net incomex
0.570
0.583
0.644
0.614
0.663
0.647
0.750
0.760
0.856
0.972
1.363
0.760
0.655
37
4.55
ROIC%
9.49
10.38
10.47
9.94
10.99
10.01
11.27
11.94
13.73
16.62
6.76
11.94
10.73
19
10.30
Return on equity%
21.35
23.41
24.12
21.89
22.43
24.20
21.50
19.73
19.68
20.13
5.25
20.13
21.70
83
12.47
Return on assets%
24.47
27.26
25.47
23.99
21.65
21.93
21.64
24.56
23.14
20.19
28.31
21.93
23.56
88
1.73
EPSFr
0.87
0.87
0.93
0.98
0.92
0.86
0.83
0.84
0.80
0.85
1.85
(1.61%)
0.76%
—
8.52
EPS growth%
16.50
13.95
14.10
13.47
10.73
8.12
9.58
8.44
6.00
6.94
24.32
8.12
10.15
9
1.11
Bookvalue per shFr
2.06
2.13
2.30
2.30
2.77
2.88
3.12
3.30
3.93
4.35
1.30
9.42%
7.95%
—
0.95
FCF per shareFr
0.46
0.49
0.55
0.63
0.70
0.72
0.67
0.70
0.78
0.76
0.96
1.50%
4.43%
—
0.90
Dividend per shFr
1.52
1.58
1.60
1.55
1.47
1.32
1.35
1.23
1.16
1.09
0.32
(5.90%)
(3.51%)
—
24.42
Div yield (avg)%
3.41
5.67
7.40
9.20
11.23
10.04
8.01
9.15
7.34
9.21
25.33
9.15
8.58
83
20.96
Payout ratio%
17.91
19.03
17.74
18.62
16.92
16.34
15.82
14.26
15.86
18.10
4.67
15.86
17.33
56
42.74
Shares (diluted)M
49.29
51.56
51.88
50.82
49.35
53.87
58.83
63.60
69.48
76.62
42.99
9.20%
5.82%
48
27.47
Buyback yield%
23.39
26.05
24.43
22.14
21.42
19.01
19.89
22.44
24.41
22.95
11.76
22.44
22.70
67
1.395
D/E ratiox
1.580
1.756
1.733
1.751
2.024
2.357
2.567
2.738
3.082
3.125
1.525
2.738
2.191
62
25.98
Enterprise valueFr M
116.7
123.5
130.2
134.8
136.4
148.4
152.8
176.0
164.2
159.9
166.0
3.23%
3.19%
80
166.8
LT debtFr M
224.3
263.3
304.3
305.9
306.7
356.6
402.8
437.9
443.3
444.8
87.88
7.72%
8.34%
72
Cost of revenue
6.15%
1.01×
Operating expenses
6.23%
1.02×
Property and equipment
19.40%