47.33
RevenueFr M
62.62
64.27
66.16
68.86
70.38
72.58
75.38
79.35
81.75
87.60
50.73
4.47%
3.69%
69
17.90
Revenue growth%
22.91
23.22
25.18
25.07
27.20
24.21
26.50
29.33
31.10
32.58
17.72
29.33
25.84
90
8.11
Gross margin%
26.13
28.10
27.40
29.35
26.45
27.53
25.27
24.02
23.35
24.24
6.08
24.24
26.29
83
10.98
Operating margin%
14.11
17.07
18.30
17.64
20.19
17.37
15.06
17.13
16.69
14.30
15.36
16.69
17.10
34
12.64
Net margin%
17.21
14.89
15.22
18.01
16.25
14.66
15.99
18.08
16.25
13.97
16.29
15.99
16.12
91
7.294
P/E ratio (avg)x
45.98
45.18
52.71
52.99
59.56
57.85
60.71
58.25
64.25
63.17
11.10
60.71
58.05
12
17.94
EV/EBITx
51.97
58.82
56.83
59.34
57.88
55.23
52.49
58.86
65.46
73.29
36.61
58.86
58.35
62
8.71
FCF yield (avg)%
3.94
3.50
1.69
2.32
4.37
1.83
4.31
3.35
4.37
7.26
3.51
4.31
3.72
58
21.71
FCF margin%
30.11
32.47
33.08
32.14
30.91
28.96
27.49
29.48
29.46
29.70
25.89
29.46
29.91
42
0.934
FCF / Net incomex
0.228
0.257
0.288
0.304
0.289
0.313
0.317
0.325
0.321
0.364
0.414
0.321
0.309
28
26.48
ROIC%
2.20
5.17
2.61
4.03
3.17
5.66
5.89
6.85
6.48
5.17
9.30
5.89
5.17
11
24.42
Return on equity%
27.62
27.94
28.98
27.03
28.85
29.05
28.54
31.21
30.68
28.12
21.89
29.05
28.69
60
21.09
Return on assets%
5.43
5.78
2.83
4.40
1.74
3.11
1.81
1.28
0.40
0.40
4.50
1.28
2.32
33
13.03
EPSFr
14.83
15.42
16.56
15.73
15.53
13.99
15.34
15.61
17.56
15.90
13.72
0.48%
1.31%
—
6.02
EPS growth%
8.74
7.83
6.23
8.48
10.46
12.77
14.56
17.24
16.13
15.13
6.25
15.13
11.61
63
4.02
Bookvalue per shFr
14.68
13.82
14.26
12.55
11.36
11.37
11.60
12.34
12.02
12.57
2.69
2.05%
(0.72%)
—
7.07
FCF per shareFr
15.36
15.84
18.77
20.61
21.62
24.38
25.85
25.31
28.31
33.29
2.65
9.01%
8.07%
—
8.70
Dividend per shFr
10.80
9.38
9.06
9.04
9.35
8.85
9.05
9.35
9.41
9.46
15.38
0.24%
(0.70%)
—
19.64
Div yield (avg)%
36.46
34.04
33.17
33.13
32.82
30.55
31.78
32.89
32.04
29.35
17.35
31.78
32.86
76
14.31
Payout ratio%
25.36
23.00
22.39
21.71
19.48
17.84
15.43
13.65
12.51
11.36
28.40
13.65
18.66
43
1.942
Shares (diluted)M
2.103
1.954
1.885
1.916
1.818
1.916
1.929
1.803
1.831
1.617
1.951
(2.32%)
(1.67%)
59
12.39
Buyback yield%
8.03
10.99
8.51
10.40
11.06
12.02
9.41
9.13
9.96
10.31
23.06
9.96
10.13
69
0.785
D/E ratiox
0.111
0.103
0.092
0.082
0.071
0.065
0.069
0.073
0.077
0.072
0.472
0.072
0.075
5
51.89
Enterprise valueFr M
144.5
137.9
148.2
145.6
159.1
142.2
155.2
159.0
172.7
167.6
77.42
1.05%
2.52%
61
94.69
LT debtFr M
20.17
20.35
17.52
16.21
15.56
16.76
17.49
16.17
15.59
14.87
69.60
(0.91%)
(2.38%)
27
Cost of revenue
3.64%
1.00×
Operating expenses
3.82%
1.01×
Spread over hurdle
33.80%