0.521
RevenueFr B
0.598
0.646
0.696
0.758
0.799
0.866
0.942
0.994
1.052
1.116
0.560
6.90%
6.99%
38
5.35
Revenue growth%
17.56
20.03
21.32
21.77
19.13
19.54
21.70
23.94
24.45
25.99
17.46
23.94
21.51
67
2.20
Gross margin%
21.36
18.69
17.14
14.39
13.15
11.81
10.13
11.22
9.36
10.32
8.48
10.32
12.48
47
8.33
Operating margin%
20.79
19.45
20.01
17.46
19.16
17.06
17.81
15.10
12.76
12.86
18.86
15.10
17.63
62
2.64
Net margin%
19.58
18.40
19.01
17.22
18.84
18.15
19.51
19.09
16.86
16.38
27.29
18.15
18.62
80
6.402
P/E ratio (avg)x
24.40
28.14
28.37
31.19
30.76
33.07
37.97
42.09
49.58
55.50
30.72
42.09
32.13
94
28.12
EV/EBITx
34.33
31.99
34.41
37.33
37.99
36.31
35.84
33.57
37.37
36.35
21.63
36.31
36.08
41
17.46
FCF yield (avg)%
20.67
20.93
21.37
21.63
21.90
20.20
17.97
18.71
16.96
18.17
14.93
18.17
20.43
91
23.12
FCF margin%
29.86
30.32
30.52
29.53
27.31
28.15
28.83
26.64
25.30
22.94
19.27
26.64
28.49
73
0.892
FCF / Net incomex
1.170
1.308
1.233
1.169
1.306
1.268
1.220
1.263
1.182
1.178
0.905
1.220
1.226
28
9.20
ROIC%
21.08
20.59
19.06
19.38
21.49
20.66
19.62
20.49
20.58
17.83
19.53
20.49
20.53
9
29.81
Return on equity%
13.59
12.05
10.25
10.55
7.70
7.34
5.50
6.53
7.67
8.27
25.63
7.34
7.99
38
7.61
Return on assets%
5.71
3.94
3.30
6.23
4.29
6.33
8.35
6.24
6.50
4.62
15.56
6.33
5.97
37
17.48
EPSFr
23.62
24.64
29.29
34.89
41.92
46.32
49.96
57.65
60.50
66.27
19.29
9.59%
11.70%
—
17.41
EPS growth%
29.56
28.88
29.60
28.84
30.72
32.43
34.39
35.48
34.65
33.64
5.46
34.39
31.58
75
16.75
Bookvalue per shFr
5.29
5.05
4.96
4.83
5.55
5.58
5.58
5.53
5.58
6.47
7.34
3.10%
2.87%
—
11.82
FCF per shareFr
13.32
13.60
14.90
15.81
18.04
17.85
18.46
20.81
21.92
24.37
5.96
6.20%
6.44%
—
17.92
Dividend per shFr
26.02
24.33
24.34
26.38
29.64
31.46
33.52
37.60
42.10
38.48
20.26
5.36%
3.49%
—
26.01
Div yield (avg)%
17.41
18.67
18.39
20.41
18.62
19.93
21.73
23.56
24.75
21.96
7.91
21.96
20.17
16
10.40
Payout ratio%
22.88
24.04
24.33
25.18
22.46
22.55
21.65
18.80
21.47
20.70
21.08
21.47
22.50
90
38.67
Shares (diluted)M
38.69
39.72
37.32
40.60
36.71
36.17
36.89
35.60
32.70
33.60
38.36
(1.75%)
(0.54%)
89
10.69
Buyback yield%
18.70
20.52
18.06
21.04
19.68
22.11
23.99
25.81
24.42
21.44
28.14
23.99
21.24
18
0.252
D/E ratiox
2.061
2.455
2.693
3.104
3.669
4.309
4.436
4.530
5.433
5.801
0.837
4.530
3.989
36
780.1
Enterprise valueFr M
205.7
221.8
241.9
236.9
263.7
304.9
349.1
367.8
357.9
359.6
247.5
6.40%
5.39%
35
0.531
LT debtFr B
1.219
1.246
1.338
1.477
1.592
1.766
1.712
1.865
2.099
2.393
0.064
8.50%
8.38%
93
Cost of revenue
7.11%
1.01×
Operating expenses
6.45%
0.95×
Property and equipment
16.17%