23.10
RevenueFr M
42.97
45.58
47.16
48.51
50.65
53.86
55.40
59.48
61.80
65.44
24.01
5.26%
4.75%
60
24.30
Revenue growth%
7.41
7.82
8.41
8.22
8.61
8.24
8.30
8.61
6.91
6.20
26.86
8.24
8.23
68
7.02
Gross margin%
17.52
17.40
18.23
20.71
22.17
19.34
21.58
21.98
24.22
27.02
10.00
21.98
21.15
43
20.88
Operating margin%
7.94
6.29
8.68
10.29
8.53
7.78
7.99
6.23
5.30
4.72
29.14
6.23
7.86
74
3.66
Net margin%
9.83
10.10
12.75
11.64
10.32
11.91
11.05
9.61
7.01
7.98
28.20
9.61
10.21
85
17.60
P/E ratio (avg)x
19.73
19.62
18.01
18.31
19.28
16.97
16.49
14.10
12.74
11.27
6.811
14.10
17.49
31
32.77
EV/EBITx
4.469
4.529
4.658
3.945
3.999
4.030
4.148
3.918
3.523
3.136
24.30
3.918
4.015
85
9.79
FCF yield (avg)%
1.02
1.57
0.70
1.17
2.95
1.77
1.78
3.65
1.46
0.40
22.24
1.77
1.52
53
15.87
FCF margin%
20.23
22.56
25.54
27.54
27.38
29.95
27.45
28.75
29.63
28.73
15.11
28.75
27.49
32
1.055
FCF / Net incomex
1.437
1.387
1.568
1.451
1.540
1.549
1.626
1.535
1.710
1.829
1.673
1.626
1.545
25
22.51
ROIC%
20.49
19.80
17.65
16.12
17.37
18.17
16.00
13.12
13.64
13.14
6.29
13.64
16.74
79
23.49
Return on equity%
24.87
27.63
27.97
25.71
28.38
30.59
32.67
33.44
34.08
36.70
18.28
33.44
29.48
56
25.98
Return on assets%
26.76
25.18
24.09
25.88
24.89
25.37
26.72
27.06
29.75
27.98
20.86
27.06
26.30
20
3.15
EPSFr
3.23
3.16
3.06
3.36
3.67
3.80
4.29
5.01
5.38
5.58
3.35
8.74%
6.91%
—
14.07
EPS growth%
31.54
29.08
28.59
28.77
29.97
32.22
33.42
35.50
32.92
30.42
28.13
32.92
30.98
23
3.45
Bookvalue per shFr
7.01
7.31
7.24
8.36
9.31
9.22
9.70
10.64
10.61
11.74
5.00
4.76%
5.26%
—
6.48
FCF per shareFr
4.00
4.35
4.52
5.21
5.52
6.34
6.68
6.26
7.19
8.29
3.26
8.47%
8.24%
—
6.47
Dividend per shFr
6.34
6.57
7.00
7.68
8.46
10.12
10.89
11.84
13.54
14.41
5.00
11.24%
10.17%
—
9.64
Div yield (avg)%
1.95
3.11
2.48
0.40
1.61
1.71
0.81
3.06
4.57
7.49
14.41
3.06
2.22
68
28.13
Payout ratio%
20.94
21.51
23.61
22.54
24.02
23.37
21.74
22.57
22.29
22.47
23.81
22.47
22.50
90
11.05
Shares (diluted)M
8.610
9.119
7.994
7.721
7.731
7.232
8.043
7.474
7.971
8.389
11.09
1.65%
(0.92%)
64
5.17
Buyback yield%
14.27
12.37
14.98
13.09
11.31
10.81
13.32
14.07
14.46
14.32
18.29
14.07
13.69
42
0.850
D/E ratiox
0.284
0.307
0.295
0.282
0.282
0.311
0.317
0.302
0.341
0.321
1.043
0.317
0.304
19
82.40
Enterprise valueFr M
77.30
85.67
85.81
84.34
78.61
76.16
70.50
67.38
61.32
63.79
81.90
(4.09%)
(1.72%)
65
56.64
LT debtFr M
21.99
20.50
19.03
19.99
21.20
19.98
20.43
20.43
22.50
21.03
13.86
(0.16%)
(0.92%)
35
Cost of revenue
4.86%
1.01×
Operating expenses
3.99%
0.93×
Property and equipment
19.71%
Cash and investments
19.11%