100.6
RevenueFr M
204.3
219.3
233.6
249.2
261.3
275.1
294.8
307.4
324.2
345.6
107.4
5.75%
6.11%
13
2.05
Revenue growth%
27.12
24.97
23.16
24.14
22.69
23.21
23.65
25.10
24.88
27.47
14.49
24.88
24.51
21
14.41
Gross margin%
7.09
7.89
10.59
11.12
12.16
11.40
9.81
6.99
8.48
10.82
10.36
9.81
10.20
60
8.88
Operating margin%
16.77
14.29
11.35
11.86
10.32
9.15
11.49
12.61
11.02
10.04
24.36
11.02
11.42
68
25.59
Net margin%
19.60
18.82
19.25
19.49
20.23
21.82
24.37
24.48
23.33
23.14
29.76
23.33
21.03
11
17.52
P/E ratio (avg)x
39.54
39.14
42.97
38.64
38.00
41.91
47.32
48.22
53.39
48.14
7.713
48.14
42.44
43
7.212
EV/EBITx
40.33
45.58
48.31
55.76
59.21
65.67
66.36
64.00
67.42
65.26
23.56
65.67
61.60
30
8.38
FCF yield (avg)%
24.22
24.57
22.02
20.75
20.58
21.11
22.24
20.10
17.33
16.04
13.80
20.10
20.93
80
6.19
FCF margin%
12.33
12.42
15.04
17.99
18.88
18.51
19.10
19.82
17.21
17.76
6.52
18.51
17.88
61
1.348
FCF / Net incomex
0.679
0.694
0.772
0.749
0.706
0.731
0.753
0.834
0.811
0.888
1.494
0.811
0.751
77
28.11
ROIC%
0.84
0.40
0.58
0.91
0.40
0.40
1.74
0.40
0.77
0.72
2.53
0.72
0.65
77
13.93
Return on equity%
22.29
19.59
19.17
18.83
20.08
20.70
23.45
23.94
21.09
22.50
23.27
22.50
20.89
85
24.78
Return on assets%
10.51
7.79
6.82
4.66
5.59
5.00
6.86
6.50
8.12
7.91
27.62
6.86
6.84
46
40.73
EPSFr
15.53
14.92
14.83
15.07
14.23
14.54
14.84
15.91
15.53
16.27
45.51
2.71%
0.15%
—
3.60
EPS growth%
24.78
25.15
26.74
27.85
30.23
27.27
24.75
22.95
20.56
18.74
9.60
22.95
24.97
21
26.80
Bookvalue per shFr
41.31
45.44
48.41
45.61
45.47
44.82
45.15
39.83
42.83
45.48
8.30
—
0.69%
—
9.94
FCF per shareFr
33.31
31.74
33.95
36.83
40.28
41.17
42.58
40.44
39.59
35.93
43.30
(2.26%)
0.35%
—
33.21
Dividend per shFr
43.43
42.30
49.09
56.15
65.28
67.02
65.72
71.34
74.60
77.25
26.13
3.43%
6.31%
—
2.47
Div yield (avg)%
17.20
15.41
16.90
17.99
15.57
13.48
11.68
12.22
10.11
13.02
22.61
12.22
14.45
31
7.75
Payout ratio%
10.20
9.58
8.76
10.58
9.42
8.82
6.54
6.89
6.99
4.12
23.21
6.89
8.79
39
2.035
Shares (diluted)M
1.815
1.913
1.763
1.704
1.668
1.457
1.345
1.154
1.122
1.186
2.046
(6.60%)
(5.45%)
18
2.00
Buyback yield%
11.02
11.84
13.09
10.60
12.46
9.68
11.59
10.96
8.87
7.98
28.27
9.68
10.99
24
1.282
D/E ratiox
1.581
1.547
1.806
1.747
1.786
1.939
1.997
2.325
2.250
2.512
0.471
2.250
1.872
68
243.6
Enterprise valueFr M
309.1
299.0
303.3
297.8
323.1
283.6
266.1
237.2
215.4
234.3
109.6
(6.22%)
(2.48%)
54
143.3
LT debtFr M
259.5
281.8
303.4
287.8
326.1
316.4
336.2
321.6
310.0
319.7
259.1
(0.40%)
1.78%
49
Cost of revenue
6.12%
1.00×
Operating expenses
5.77%
0.97×
Property and equipment
15.74%
Return on capital
186.88%
Spread over hurdle
185.42%