3.536
RevenueFr B
3.005
3.204
3.424
3.804
4.202
4.606
5.056
5.435
6.012
6.414
3.863
8.82%
8.91%
34
9.05
Revenue growth%
4.14
3.70
5.74
3.25
2.77
0.40
0.40
0.40
1.51
2.30
24.08
0.40
2.54
32
2.43
Gross margin%
12.12
10.70
10.13
12.20
14.73
15.95
16.61
16.34
14.18
11.94
13.56
15.95
13.19
59
18.76
Operating margin%
4.20
3.33
1.73
4.06
1.67
1.66
4.51
6.34
7.31
9.48
21.57
6.34
4.13
33
3.17
Net margin%
20.06
20.65
18.31
21.14
18.18
16.12
18.86
17.44
15.89
18.51
28.50
17.44
18.41
7
15.77
P/E ratio (avg)x
20.08
20.34
21.68
21.07
20.16
22.03
21.09
21.24
22.99
22.47
23.99
22.03
21.16
18
11.12
EV/EBITx
12.38
12.91
13.97
14.13
15.09
15.09
16.33
16.16
17.12
14.67
13.80
16.16
14.88
92
5.18
FCF yield (avg)%
18.94
20.10
17.76
20.04
21.92
20.86
21.83
20.31
17.79
15.33
4.89
20.31
20.07
47
27.95
FCF margin%
24.48
27.23
24.78
22.50
20.14
18.07
20.52
18.64
17.00
19.59
11.08
18.64
20.33
94
0.753
FCF / Net incomex
1.232
1.177
1.223
1.330
1.230
1.374
1.383
1.276
1.247
1.210
0.638
1.276
1.239
12
11.98
ROIC%
6.17
5.75
3.13
3.17
1.74
1.48
0.40
0.95
1.42
2.35
27.96
1.42
2.05
9
28.12
Return on equity%
5.99
3.49
0.50
0.40
0.40
0.40
0.40
0.40
1.07
1.84
8.91
0.40
0.45
62
28.52
Return on assets%
14.88
12.68
11.68
13.84
15.15
14.50
15.69
14.44
12.87
15.12
13.99
14.50
14.47
77
62.27
EPSFr
114.67
105.60
107.55
101.35
110.52
102.00
92.15
101.40
102.21
111.41
66.90
0.16%
0.41%
—
5.07
EPS growth%
25.79
23.98
25.99
26.49
25.11
25.50
26.03
28.64
31.59
32.32
8.97
28.64
26.01
76
89.38
Bookvalue per shFr
63.73
67.60
65.35
58.61
53.88
50.26
47.29
44.47
44.65
39.20
36.01
(6.16%)
(5.87%)
—
60.86
FCF per shareFr
32.41
30.62
30.35
33.84
34.35
38.04
34.98
32.58
30.27
27.79
20.93
(4.15%)
(2.24%)
—
57.46
Dividend per shFr
70.34
62.42
59.44
61.85
62.64
57.06
55.32
58.03
61.26
62.45
55.45
(0.06%)
(2.59%)
—
26.62
Div yield (avg)%
28.44
29.31
27.93
26.47
27.82
26.38
29.20
27.48
30.24
32.31
10.03
29.20
28.19
67
29.08
Payout ratio%
19.61
19.21
19.54
22.43
23.99
24.69
26.77
26.42
28.61
29.90
10.83
26.77
24.34
35
25.55
Shares (diluted)M
21.05
19.94
19.67
19.99
18.90
16.24
14.33
13.26
14.18
13.45
26.16
(6.58%)
(4.80%)
65
18.98
Buyback yield%
17.77
16.01
14.96
13.90
11.32
8.98
9.16
11.82
12.66
11.52
8.06
11.52
12.24
93
0.885
D/E ratiox
0.448
0.457
0.491
0.448
0.484
0.512
0.518
0.446
0.393
0.348
0.299
0.446
0.453
55
4.145
Enterprise valueFr B
3.578
3.745
3.491
3.598
3.855
3.633
3.760
3.490
3.230
3.018
4.665
(4.78%)
(2.32%)
44
2.185
LT debtFr B
5.165
5.324
5.756
6.885
7.574
7.942
9.210
10.71
10.99
12.59
3.151
10.70%
10.16%
70
Cost of revenue
8.41%
0.95×
Operating expenses
9.58%
1.06×
Goodwill & intangibles
15.72%