58.71
RevenueFr M
218.6
231.6
234.8
248.6
260.1
268.1
275.8
288.1
294.5
309.4
60.80
3.53%
4.13%
70
25.24
Revenue growth%
21.52
20.65
18.86
17.28
17.35
17.53
15.03
15.01
12.71
14.00
16.54
15.01
17.31
22
24.81
Gross margin%
14.44
11.67
10.89
13.77
13.59
14.84
17.40
17.15
14.93
14.45
9.55
14.93
14.44
49
17.12
Operating margin%
19.57
17.89
16.62
15.72
16.22
15.23
17.02
19.40
19.09
18.49
18.31
18.49
17.45
57
5.63
Net margin%
13.15
14.56
14.74
12.26
10.81
9.71
12.60
12.36
15.02
13.77
15.04
12.60
12.87
67
24.04
P/E ratio (avg)x
9.652
9.426
10.50
11.01
12.22
10.90
12.13
10.91
10.88
12.06
25.99
10.91
10.90
82
21.87
EV/EBITx
32.98
31.32
33.40
39.12
45.72
50.39
59.11
59.12
65.83
76.03
8.843
59.12
48.05
11
14.08
FCF yield (avg)%
14.56
13.94
12.13
12.04
14.11
15.24
15.58
14.59
13.58
16.06
24.66
15.24
14.34
6
11.44
FCF margin%
18.76
19.59
20.08
18.70
21.29
19.00
21.59
22.15
22.98
21.23
2.65
21.59
20.65
55
1.691
FCF / Net incomex
1.944
1.884
1.905
1.956
2.210
2.059
1.968
2.177
2.025
1.913
1.588
2.025
1.962
52
6.71
ROIC%
15.72
13.00
11.81
9.15
6.55
8.02
8.27
8.77
10.31
11.21
2.41
8.77
9.73
18
7.06
Return on equity%
11.06
12.94
14.59
13.79
13.62
16.54
18.50
20.11
17.28
17.39
7.50
17.39
15.56
92
12.15
Return on assets%
15.32
17.32
16.65
19.52
18.30
16.26
16.45
17.08
14.27
15.20
12.51
16.26
16.55
53
1.50
EPSFr
1.97
2.19
2.41
2.74
2.74
3.10
3.44
3.87
4.59
5.03
1.67
12.94%
9.70%
—
2.14
EPS growth%
23.45
26.20
27.67
25.74
23.34
26.14
24.60
22.36
25.15
27.58
22.14
25.15
25.45
36
7.78
Bookvalue per shFr
8.27
9.54
10.29
12.29
13.80
15.64
18.65
20.89
20.82
22.14
1.64
9.91%
12.14%
—
1.39
FCF per shareFr
6.94
7.61
8.51
8.15
8.73
7.94
7.20
7.12
7.07
7.57
3.70
(2.80%)
0.58%
—
7.11
Dividend per shFr
11.15
12.07
14.13
15.88
18.06
19.53
21.71
21.21
22.15
22.92
4.32
4.89%
7.60%
—
28.20
Div yield (avg)%
2.66
0.63
1.07
0.40
0.40
3.34
1.87
0.40
0.40
2.47
25.70
1.87
0.85
11
10.49
Payout ratio%
24.84
27.33
26.49
25.59
23.62
23.85
23.65
24.13
22.13
24.17
2.68
23.85
24.15
29
15.62
Shares (diluted)M
15.66
17.13
16.68
16.09
15.11
15.95
17.26
16.52
17.37
17.49
15.37
2.97%
1.69%
91
22.70
Buyback yield%
19.07
17.62
18.37
19.28
21.63
20.58
21.98
19.68
22.11
22.69
27.52
21.98
20.13
45
1.312
D/E ratiox
0.848
0.984
1.155
1.266
1.476
1.646
1.793
1.996
2.110
2.268
0.422
1.996
1.561
23
21.98
Enterprise valueFr M
81.64
91.22
88.17
89.39
94.72
102.3
114.6
133.1
155.5
169.1
170.8
12.29%
8.58%
91
116.0
LT debtFr M
245.7
270.8
262.0
284.4
280.9
307.2
324.7
310.8
279.9
305.9
160.3
1.72%
3.31%
76
Cost of revenue
4.36%
1.02×
Operating expenses
4.15%
1.00×
Goodwill & intangibles
15.75%
Spread over hurdle
14.78%