66.81
RevenueFr M
32.96
34.86
37.64
39.40
41.93
44.13
47.16
51.17
53.81
57.71
73.61
6.60%
6.69%
33
27.77
Revenue growth%
25.78
28.15
29.26
29.96
32.59
31.31
29.34
32.29
31.36
32.70
7.34
31.36
30.63
56
9.60
Gross margin%
10.08
8.21
7.56
7.28
5.88
5.85
4.97
5.63
8.62
6.94
27.61
5.85
7.11
67
11.10
Operating margin%
0.40
1.24
0.47
0.40
0.94
3.81
6.27
5.07
2.39
1.64
20.30
3.81
1.44
32
10.68
Net margin%
22.51
25.02
24.35
22.46
20.43
21.43
20.53
22.64
23.95
22.23
6.60
22.23
22.49
43
24.60
P/E ratio (avg)x
26.88
29.32
29.56
35.21
40.67
48.41
56.61
62.83
66.09
67.10
9.105
62.83
44.54
25
37.67
EV/EBITx
26.50
27.84
29.52
28.35
30.30
32.57
33.95
33.88
32.30
34.50
34.68
33.88
31.30
39
18.99
FCF yield (avg)%
6.33
8.11
7.10
5.26
7.13
7.45
10.07
10.13
7.14
9.43
20.30
9.43
7.29
80
27.27
FCF margin%
21.08
20.68
22.24
22.19
20.88
18.29
16.19
15.80
17.02
18.69
21.29
17.02
19.69
24
1.068
FCF / Net incomex
1.178
1.071
0.919
0.879
0.901
0.870
0.794
0.701
0.637
0.690
0.329
0.701
0.874
52
22.96
ROIC%
24.40
25.47
25.31
26.60
26.63
29.07
29.83
29.34
32.29
34.31
27.06
29.83
27.85
70
26.87
Return on equity%
17.91
19.72
18.61
20.38
18.67
17.79
19.84
21.82
20.52
21.55
25.56
20.52
19.78
78
6.52
Return on assets%
0.40
2.45
3.24
3.86
5.19
6.91
7.54
7.68
10.57
13.11
18.05
7.68
6.05
44
0.91
EPSFr
1.51
1.48
1.65
1.50
1.34
1.27
1.36
1.24
1.13
1.21
0.96
(2.12%)
(1.06%)
—
19.98
EPS growth%
23.02
22.61
23.98
23.19
21.63
20.64
22.21
25.11
27.29
25.49
27.84
25.11
23.11
22
2.48
Bookvalue per shFr
1.16
1.22
1.41
1.56
1.83
2.04
1.96
2.09
2.22
2.51
1.96
6.52%
9.43%
—
2.52
FCF per shareFr
1.47
1.48
1.66
1.80
1.76
1.95
2.20
2.44
2.38
2.30
3.79
5.53%
5.55%
—
2.96
Dividend per shFr
1.39
1.37
1.37
1.28
1.22
1.19
1.36
1.47
1.71
1.64
2.59
6.05%
3.27%
—
24.12
Div yield (avg)%
36.41
36.57
35.09
33.99
34.89
34.06
34.07
31.71
34.15
36.15
28.68
34.07
34.52
51
9.98
Payout ratio%
12.40
14.94
15.06
16.38
18.16
21.07
18.74
19.12
19.90
20.69
9.07
19.90
18.45
12
9.878
Shares (diluted)M
15.70
17.67
18.16
20.44
23.09
23.10
25.12
27.59
25.21
27.36
10.04
3.45%
7.11%
16
13.16
Buyback yield%
24.38
24.42
21.55
21.92
22.76
20.54
20.98
21.90
20.86
20.92
18.91
20.92
21.73
34
0.218
D/E ratiox
0.263
0.262
0.269
0.289
0.314
0.304
0.300
0.324
0.327
0.326
1.221
0.324
0.302
46
13.49
Enterprise valueFr M
81.74
84.34
86.26
91.39
98.73
107.2
106.7
110.9
121.3
115.8
19.46
3.24%
4.62%
75
55.29
LT debtFr M
58.51
65.24
77.25
85.32
101.8
106.2
127.5
126.6
139.1
166.4
5.338
10.33%
11.06%
40
Cost of revenue
6.69%
1.00×
Operating expenses
6.86%
1.02×
Goodwill & intangibles
19.15%