8.742
RevenueFr M
6.437
6.720
6.981
7.277
7.618
7.682
7.946
8.030
8.188
8.389
9.746
1.95%
2.94%
50
20.94
Revenue growth%
19.77
16.99
18.21
19.50
17.14
16.35
14.15
11.71
10.46
9.95
25.24
11.71
16.67
6
24.06
Gross margin%
26.93
27.79
29.08
26.88
26.13
23.34
21.00
19.86
20.34
20.56
27.37
20.56
24.74
8
9.37
Operating margin%
14.09
15.21
15.13
16.04
14.94
17.87
18.71
20.52
22.12
22.33
27.30
20.52
16.96
5
11.74
Net margin%
23.11
23.85
22.15
20.10
18.09
19.85
19.70
20.50
21.47
23.97
29.60
20.50
20.99
69
18.88
P/E ratio (avg)x
19.77
19.82
22.33
25.45
24.68
27.30
29.02
31.32
31.08
28.66
6.435
29.02
26.38
80
20.63
EV/EBITx
40.41
46.73
51.66
55.70
53.78
62.18
63.62
73.57
71.17
70.27
22.66
70.27
58.94
26
20.45
FCF yield (avg)%
21.63
18.85
18.22
17.76
18.58
16.44
14.30
12.62
14.53
14.20
3.04
14.30
17.10
77
16.97
FCF margin%
1.17
2.14
1.36
3.89
1.31
0.40
0.40
0.40
0.40
0.40
3.84
0.40
0.79
91
1.234
FCF / Net incomex
0.800
0.830
0.799
0.724
0.721
0.778
0.756
0.819
0.800
0.811
1.699
0.800
0.799
44
28.90
ROIC%
6.49
5.24
7.37
8.75
10.20
8.08
7.84
10.70
13.04
14.05
4.50
10.70
8.42
14
12.17
Return on equity%
5.72
6.08
3.38
0.84
0.40
0.40
0.40
0.40
0.40
0.75
29.68
0.40
0.58
11
6.16
Return on assets%
0.40
0.40
2.64
0.53
0.81
1.72
4.57
3.94
2.34
0.40
18.05
2.34
1.27
27
0.42
EPSFr
0.31
0.33
0.37
0.42
0.44
0.46
0.52
0.53
0.53
0.62
0.45
6.95%
8.10%
—
20.22
EPS growth%
4.71
3.55
5.75
8.60
10.40
7.49
8.53
9.20
10.06
9.58
8.07
9.20
8.57
82
0.45
Bookvalue per shFr
0.49
0.50
0.57
0.60
0.67
0.65
0.72
0.82
0.91
0.98
0.29
7.96%
6.63%
—
0.51
FCF per shareFr
0.56
0.57
0.55
0.60
0.57
0.59
0.62
0.60
0.67
0.74
0.51
5.34%
3.35%
—
0.18
Dividend per shFr
0.69
0.71
0.80
0.84
0.93
1.06
1.05
0.96
1.10
1.14
0.46
3.99%
4.14%
—
4.41
Div yield (avg)%
34.44
33.71
35.44
36.31
35.42
36.25
38.95
36.05
36.69
36.59
6.14
36.59
36.15
64
26.19
Payout ratio%
19.38
20.92
23.04
21.49
20.65
20.19
19.97
20.58
20.61
19.66
20.86
20.19
20.59
34
9.004
Shares (diluted)M
9.584
10.60
11.80
12.82
12.23
11.45
10.52
11.66
12.37
13.68
9.007
2.26%
3.95%
14
7.04
Buyback yield%
2.53
2.78
1.04
0.64
0.40
0.40
1.03
3.87
2.27
2.76
15.77
2.27
1.65
46
1.308
D/E ratiox
1.000
0.955
0.943
0.976
0.973
1.055
0.985
1.081
1.023
1.142
0.308
1.055
0.993
80
1.951
Enterprise valueFr M
8.721
9.447
9.657
10.12
11.46
11.73
13.07
12.05
12.75
13.68
0.470
3.61%
4.52%
95
8.690
LT debtFr M
1.504
1.441
1.375
1.359
1.450
1.443
1.628
1.610
1.657
1.619
2.028
2.23%
1.69%
9
Cost of revenue
2.78%
0.99×
Operating expenses
2.58%
0.97×
Goodwill & intangibles
15.30%