130.3
RevenueFr M
82.14
86.47
91.85
95.35
99.15
102.8
105.5
110.4
114.6
122.9
136.3
4.38%
4.73%
55
17.64
Revenue growth%
10.36
12.12
10.16
10.52
11.17
9.22
10.47
12.49
14.77
16.31
9.87
12.49
10.85
20
16.45
Gross margin%
11.13
10.16
7.79
8.35
9.48
7.59
7.63
5.26
5.32
5.35
14.05
5.35
7.71
19
9.86
Operating margin%
16.13
15.13
16.85
17.23
18.42
19.84
21.82
19.03
20.87
23.65
9.52
20.87
18.72
82
5.97
Net margin%
28.44
26.32
26.11
26.41
26.47
25.15
24.32
24.72
27.65
30.29
26.35
25.15
26.36
67
13.18
P/E ratio (avg)x
43.84
44.81
48.36
52.93
50.64
56.71
55.91
59.18
57.10
62.79
28.55
57.10
54.42
55
8.556
EV/EBITx
36.35
38.03
44.86
54.18
60.62
72.77
84.86
102.7
106.1
113.0
11.58
102.7
66.69
92
29.56
FCF yield (avg)%
15.51
14.38
13.60
16.17
14.31
15.23
12.74
13.65
15.32
17.48
20.64
15.23
14.80
61
29.02
FCF margin%
30.48
32.46
29.71
29.32
32.20
31.30
33.58
32.25
35.22
32.87
5.74
32.87
32.22
56
1.473
FCF / Net incomex
1.859
2.012
1.938
2.306
2.566
3.057
3.234
3.384
3.991
4.006
1.728
3.384
2.812
32
3.95
ROIC%
6.02
3.67
5.55
5.28
7.45
6.85
7.61
7.31
8.00
6.58
17.51
7.31
6.71
61
3.03
Return on equity%
12.86
14.92
14.01
13.56
11.48
9.57
8.29
6.57
6.93
6.77
20.82
6.93
10.53
12
13.13
Return on assets%
24.34
23.26
23.41
24.65
24.68
22.01
20.23
20.31
18.19
17.60
6.14
20.23
22.64
6
1.85
EPSFr
1.53
1.59
1.67
1.75
1.93
1.84
1.88
1.97
1.92
1.98
2.06
0.60%
1.78%
—
25.48
EPS growth%
25.56
27.25
28.18
26.22
29.11
27.35
25.87
24.95
24.03
24.47
24.62
24.95
26.04
79
1.14
Bookvalue per shFr
1.83
1.64
1.76
1.86
1.73
1.89
1.99
1.82
1.70
1.85
0.49
1.31%
(0.92%)
—
0.71
FCF per shareFr
3.06
3.35
3.34
3.82
4.14
4.73
5.22
6.07
6.31
7.01
2.75
11.13%
10.47%
—
0.61
Dividend per shFr
2.14
2.32
2.46
2.52
2.49
2.40
2.36
2.28
2.26
2.35
0.50
(1.16%)
1.99%
—
3.79
Div yield (avg)%
17.99
17.91
18.74
17.74
19.56
21.75
20.56
20.79
21.91
21.44
11.50
21.44
20.06
38
24.97
Payout ratio%
17.42
20.22
21.37
18.97
20.68
23.03
23.81
25.58
27.82
28.83
23.64
25.58
22.20
9
36.84
Shares (diluted)M
35.61
36.07
38.68
33.73
30.12
27.08
24.39
23.19
24.07
23.71
36.55
(4.67%)
(4.22%)
13
5.83
Buyback yield%
24.61
21.91
19.56
19.28
18.16
15.41
13.67
13.02
15.23
17.52
6.01
15.23
17.84
91
0.588
D/E ratiox
1.458
1.614
1.535
1.395
1.296
1.360
1.388
1.250
1.222
1.167
1.006
1.250
1.374
91
63.95
Enterprise valueFr M
9.982
8.850
7.918
8.826
9.307
8.314
8.464
8.598
8.821
9.089
102.1
(0.47%)
(1.38%)
22
122.3
LT debtFr M
161.6
156.7
154.2
171.3
169.1
170.2
169.1
169.8
181.1
184.5
91.84
1.76%
1.33%
19
Cost of revenue
4.74%
1.00×
Operating expenses
4.70%
1.00×
Goodwill & intangibles
14.79%