13.30
RevenueFr M
27.17
28.85
31.52
34.98
37.38
41.01
44.27
49.01
53.10
57.10
14.38
8.84%
8.59%
9
23.32
Revenue growth%
26.20
29.14
27.00
24.29
24.29
25.52
27.55
25.34
26.19
28.66
8.58
26.19
26.20
42
18.79
Gross margin%
6.20
8.29
8.99
7.48
7.14
9.90
9.40
12.36
13.28
15.59
13.18
12.36
9.20
82
18.33
Operating margin%
29.09
26.76
26.64
27.08
24.26
21.88
22.44
22.62
22.97
24.65
16.97
22.62
24.46
69
7.37
Net margin%
24.55
21.69
21.53
19.92
19.76
16.99
15.78
15.88
16.04
13.78
15.08
15.88
18.37
94
34.76
P/E ratio (avg)x
10.76
11.36
10.91
11.20
12.29
12.45
12.73
12.65
11.39
11.00
29.74
12.45
11.37
89
29.50
EV/EBITx
14.11
13.68
13.18
13.00
11.74
10.81
10.55
11.10
10.13
9.622
33.31
10.55
11.42
91
16.84
FCF yield (avg)%
22.92
20.21
22.59
25.19
26.62
27.17
25.89
25.00
27.87
29.43
21.08
27.17
25.54
82
23.66
FCF margin%
28.06
29.16
29.77
32.14
32.50
32.87
34.26
33.86
33.95
33.28
3.16
33.86
32.68
73
1.051
FCF / Net incomex
0.252
0.256
0.271
0.284
0.300
0.318
0.289
0.306
0.287
0.254
1.381
0.289
0.285
50
12.77
ROIC%
20.07
18.74
19.12
19.31
20.34
19.76
19.36
21.53
24.36
22.18
18.30
21.53
19.92
88
9.03
Return on equity%
13.58
16.02
13.11
14.18
14.77
16.32
15.20
13.92
12.59
12.84
5.26
13.92
14.05
33
26.62
Return on assets%
4.25
5.77
8.65
8.53
9.82
10.02
11.52
8.67
6.87
8.90
29.91
8.90
8.66
9
1.51
EPSFr
1.86
2.15
2.50
2.87
3.17
3.09
3.10
3.06
3.30
3.65
1.59
2.85%
7.38%
—
17.76
EPS growth%
19.12
17.11
15.14
17.21
17.59
15.64
12.75
9.86
7.20
5.25
11.92
9.86
15.39
55
1.35
Bookvalue per shFr
2.85
3.10
3.64
4.31
4.13
4.00
4.72
5.50
6.25
6.55
0.51
9.67%
10.55%
—
1.64
FCF per shareFr
1.46
1.45
1.45
1.60
1.70
1.56
1.46
1.68
1.93
2.07
1.15
4.03%
2.77%
—
1.23
Dividend per shFr
1.78
1.71
1.80
1.89
1.64
1.50
1.64
1.65
1.65
1.57
1.71
(0.83%)
(0.65%)
—
5.61
Div yield (avg)%
16.97
15.37
15.08
15.60
13.75
14.91
17.71
18.50
19.40
16.91
11.86
17.71
16.26
44
28.47
Payout ratio%
16.84
19.68
17.44
17.27
17.95
17.97
16.50
18.80
20.87
18.44
9.13
18.44
17.96
40
15.28
Shares (diluted)M
14.14
15.89
17.42
18.38
18.49
17.57
19.07
18.17
16.99
15.55
15.02
(3.41%)
1.61%
80
22.68
Buyback yield%
30.05
29.20
29.64
28.16
27.98
26.36
24.48
25.95
23.05
25.14
5.95
25.14
27.17
31
1.243
D/E ratiox
0.829
0.943
1.029
1.180
1.138
1.150
1.147
1.347
1.513
1.480
1.476
1.347
1.149
91
25.67
Enterprise valueFr M
16.17
16.09
17.60
17.55
19.65
21.36
23.89
25.45
28.66
32.71
27.45
10.74%
7.61%
71
2.890
LT debtFr M
51.91
50.46
50.70
59.50
60.80
65.32
75.57
81.86
98.45
114.0
33.16
13.40%
10.11%
50
Cost of revenue
8.43%
0.99×
Operating expenses
8.56%
1.00×
Goodwill & intangibles
17.03%
Spread over hurdle
12.67%