4.556
RevenueFr M
46.24
48.47
50.32
51.29
52.71
56.27
59.76
62.81
64.31
66.44
5.011
4.74%
3.93%
39
18.54
Revenue growth%
11.14
12.62
10.36
12.94
14.05
16.50
17.57
18.10
19.18
19.00
7.33
18.10
15.28
93
19.11
Gross margin%
27.51
25.74
25.69
28.03
29.22
26.62
27.02
29.42
28.51
26.73
14.17
27.02
27.27
41
6.89
Operating margin%
29.75
30.98
28.03
28.62
29.67
28.35
25.56
25.49
24.91
23.54
9.70
25.49
28.19
89
11.99
Net margin%
32.64
30.52
32.35
33.98
34.54
36.51
33.86
35.52
37.20
38.81
10.84
36.51
34.26
52
22.28
P/E ratio (avg)x
11.40
10.67
11.35
12.46
13.52
14.32
15.81
15.41
14.73
14.54
7.783
14.73
13.92
50
9.839
EV/EBITx
31.16
28.36
27.18
30.41
31.39
32.25
35.42
39.89
42.26
40.31
17.86
39.89
31.82
29
2.06
FCF yield (avg)%
0.40
1.82
4.50
7.33
5.97
6.86
8.36
6.57
3.83
1.11
2.22
6.57
5.24
9
23.35
FCF margin%
20.58
18.25
20.36
18.06
19.58
18.15
16.75
14.20
16.74
18.28
18.17
16.75
18.20
10
1.777
FCF / Net incomex
0.869
0.772
0.678
0.638
0.677
0.632
0.601
0.660
0.611
0.653
1.056
0.632
0.656
80
16.41
ROIC%
19.71
18.28
19.96
18.65
18.75
18.63
18.53
17.35
14.83
13.36
14.56
17.35
18.58
9
27.50
Return on equity%
21.49
20.29
21.03
20.70
19.40
18.64
19.66
19.96
19.14
18.33
18.70
19.14
19.81
31
27.79
Return on assets%
8.75
11.47
8.89
6.88
6.45
6.64
4.35
5.75
3.28
4.38
18.52
4.38
6.55
76
8.99
EPSFr
18.65
19.66
18.76
20.36
20.46
20.09
22.51
22.08
21.58
23.13
10.03
2.49%
3.61%
—
18.51
EPS growth%
18.16
19.69
21.32
22.67
22.80
21.47
20.58
19.05
16.15
18.12
16.31
19.05
20.14
84
13.37
Bookvalue per shFr
12.50
12.89
15.21
16.50
17.42
20.72
21.48
22.18
25.69
29.14
5.24
10.83%
8.59%
—
8.85
FCF per shareFr
4.22
4.34
4.67
5.03
5.13
4.62
4.88
5.15
4.78
5.01
12.31
(0.46%)
1.95%
—
5.81
Dividend per shFr
13.73
14.00
14.30
15.27
16.05
17.87
20.92
22.02
24.70
24.43
5.08
8.76%
7.06%
—
20.18
Div yield (avg)%
8.97
8.97
8.52
7.74
8.85
11.75
12.58
10.94
12.97
15.29
6.95
12.58
9.96
74
24.11
Payout ratio%
34.42
32.71
33.40
35.45
37.25
36.25
36.46
39.22
39.58
39.91
27.74
39.22
36.35
92
3.343
Shares (diluted)M
3.385
3.288
3.200
3.044
2.673
2.639
2.518
2.528
2.699
2.654
3.395
(0.15%)
(2.46%)
15
12.48
Buyback yield%
23.94
26.92
26.29
24.77
25.24
27.24
28.38
28.22
30.13
30.23
5.98
28.38
27.08
46
0.342
D/E ratiox
1.309
1.415
1.434
1.510
1.306
1.254
1.109
1.037
0.965
0.891
0.945
1.037
1.280
58
36.57
Enterprise valueFr M
74.72
77.35
82.95
84.73
85.91
79.39
87.20
81.02
88.23
101.3
30.51
3.36%
3.30%
33
12.36
LT debtFr M
30.01
27.95
27.18
26.61
27.40
30.81
28.77
31.15
34.22
35.27
20.27
5.18%
2.11%
19
Cost of revenue
3.85%
0.99×
Operating expenses
3.90%
1.00×
Property and equipment
16.74%
Spread over hurdle
11.82%