24.22
RevenueFr M
31.16
33.02
34.84
36.18
38.42
40.65
43.57
45.36
47.75
51.22
26.54
5.92%
5.52%
43
7.07
Revenue growth%
16.45
18.68
19.93
22.56
23.66
24.04
23.14
24.45
26.54
26.31
23.80
24.45
23.40
29
11.41
Gross margin%
28.56
31.56
29.72
30.45
29.53
29.51
29.70
29.71
32.24
30.63
13.40
29.71
29.72
41
10.46
Operating margin%
27.49
25.12
25.17
25.37
23.82
24.80
23.29
25.75
22.89
25.50
9.38
24.80
25.14
51
14.40
Net margin%
24.06
25.91
26.55
24.59
26.60
24.02
22.59
22.16
23.31
21.06
4.37
22.59
24.04
49
18.97
P/E ratio (avg)x
14.90
15.40
17.86
17.45
19.38
20.40
22.65
25.29
29.47
31.57
6.597
25.29
19.89
18
30.16
EV/EBITx
15.93
17.14
15.62
17.03
14.86
14.86
16.11
16.11
14.79
14.63
19.49
14.86
15.78
75
4.68
FCF yield (avg)%
16.44
18.03
20.14
22.24
24.61
26.51
24.76
27.21
26.32
24.08
2.71
26.32
24.34
55
6.30
FCF margin%
14.95
12.26
12.03
12.72
14.63
16.31
18.68
20.63
18.69
21.55
24.81
18.69
15.63
15
0.994
FCF / Net incomex
0.153
0.170
0.200
0.219
0.229
0.246
0.239
0.259
0.265
0.285
0.417
0.259
0.234
44
25.39
ROIC%
23.02
20.88
23.56
24.70
21.93
21.50
19.97
22.52
21.84
21.47
11.77
21.50
21.88
94
9.32
Return on equity%
8.02
6.84
9.64
10.17
11.24
9.31
7.35
5.19
8.04
5.89
9.61
7.35
8.03
29
10.95
Return on assets%
2.76
3.87
3.98
4.70
3.70
4.11
5.93
5.64
3.21
1.58
27.53
4.11
3.92
31
0.54
EPSFr
0.61
0.60
0.60
0.60
0.63
0.74
0.80
0.83
0.89
0.96
0.56
8.86%
5.62%
—
7.84
EPS growth%
2.84
0.48
1.09
0.40
0.40
0.40
1.45
0.40
0.71
2.31
5.91
0.71
0.59
5
0.31
Bookvalue per shFr
0.67
0.78
0.84
0.86
0.86
0.95
1.13
1.26
1.26
1.32
0.16
8.97%
8.11%
—
0.41
FCF per shareFr
0.27
0.30
0.31
0.31
0.31
0.31
0.32
0.35
0.35
0.34
0.41
1.83%
2.08%
—
0.46
Dividend per shFr
0.39
0.36
0.37
0.40
0.43
0.48
0.51
0.57
0.57
0.55
0.37
4.76%
2.81%
—
12.97
Div yield (avg)%
21.44
19.66
17.81
18.30
19.91
18.32
16.54
13.99
14.62
12.53
6.18
14.62
18.06
14
28.62
Payout ratio%
16.14
16.70
17.82
18.18
17.17
14.46
11.66
10.87
12.02
12.29
13.62
12.02
15.30
36
135.0
Shares (diluted)M
149.3
158.5
163.6
178.9
210.9
206.3
246.1
267.0
291.2
330.3
139.0
9.39%
7.96%
69
27.20
Buyback yield%
26.09
23.79
24.15
21.93
21.95
24.34
26.67
25.05
22.54
22.23
23.62
24.34
23.97
79
1.462
D/E ratiox
1.394
1.248
1.328
1.375
1.425
1.437
1.286
1.123
1.144
1.206
1.312
1.206
1.307
62
11.24
Enterprise valueFr M
31.38
32.66
31.80
33.35
28.82
25.48
26.84
24.92
23.95
23.83
30.93
(3.73%)
(3.17%)
47
53.88
LT debtFr M
15.20
16.65
17.09
17.52
16.59
17.46
18.02
20.00
20.10
18.52
61.33
2.22%
2.66%
65
Cost of revenue
5.68%
1.01×
Operating expenses
5.58%
1.01×
Goodwill & intangibles
14.81%
Spread over hurdle
(0.90%)