0.273
RevenueFr B
0.977
1.008
1.019
1.054
1.081
1.105
1.094
1.101
1.093
1.124
0.295
0.79%
1.45%
69
26.41
Revenue growth%
23.16
22.04
21.72
20.23
18.72
18.41
17.37
16.19
17.01
18.94
11.94
17.37
18.83
65
26.40
Gross margin%
0.40
1.50
0.46
0.40
1.30
1.77
4.31
1.40
4.00
3.46
19.74
3.46
1.45
80
6.94
Operating margin%
0.40
0.40
0.40
0.60
0.40
0.40
0.71
0.40
2.26
0.40
12.51
0.40
0.40
45
27.21
Net margin%
0.58
1.20
0.40
0.40
0.78
0.40
2.18
3.27
5.31
5.25
29.84
3.27
0.99
89
8.319
P/E ratio (avg)x
27.61
26.06
26.64
28.59
31.18
35.28
34.78
33.86
36.02
38.29
33.78
35.28
32.52
12
23.57
EV/EBITx
10.64
9.570
10.51
9.150
8.616
7.802
6.941
7.405
7.591
7.824
28.57
7.591
8.220
46
14.63
FCF yield (avg)%
21.20
20.37
20.35
22.67
21.11
23.12
26.02
24.76
26.49
24.92
21.46
24.92
22.90
47
17.81
FCF margin%
10.36
9.07
8.43
6.32
5.18
5.48
5.51
3.91
1.85
0.52
2.17
3.91
5.49
75
0.189
FCF / Net incomex
0.422
0.375
0.345
0.330
0.323
0.345
0.369
0.369
0.331
0.300
1.374
0.345
0.345
71
9.30
ROIC%
26.43
27.71
27.87
25.43
25.38
28.14
25.35
24.80
25.12
24.78
14.76
25.12
25.40
61
4.39
Return on equity%
13.95
11.49
11.12
12.05
9.41
11.25
8.89
6.16
7.01
4.80
3.58
7.01
10.27
69
17.17
Return on assets%
20.44
20.88
18.89
17.50
15.40
15.19
15.85
13.89
14.80
12.84
2.51
14.80
15.62
16
9.56
EPSFr
14.82
13.47
14.45
14.68
16.67
15.28
15.67
15.83
17.43
18.59
10.06
2.21%
2.47%
—
19.33
EPS growth%
21.17
21.56
22.16
24.75
27.41
25.32
26.47
24.97
22.24
20.69
9.87
24.97
23.50
14
3.28
Bookvalue per shFr
5.58
5.88
6.05
5.96
5.47
4.91
4.77
4.47
4.06
4.38
5.02
(4.37%)
(1.83%)
—
9.12
FCF per shareFr
3.36
3.13
3.26
3.40
3.28
3.05
2.88
2.74
2.77
2.68
9.43
(3.95%)
(3.19%)
—
11.54
Dividend per shFr
5.81
6.45
7.22
7.56
7.47
8.45
9.03
8.85
9.55
8.66
5.53
3.00%
4.37%
—
4.78
Div yield (avg)%
11.07
10.26
7.34
5.65
3.12
1.50
0.40
0.40
0.40
0.40
12.66
0.40
2.31
24
16.41
Payout ratio%
15.69
18.03
18.02
20.22
20.47
23.09
23.36
23.82
22.97
24.93
12.22
23.36
21.72
32
43.09
Shares (diluted)M
44.34
49.11
52.14
46.14
49.16
48.84
53.29
56.03
49.22
52.10
44.37
1.17%
0.70%
77
29.09
Buyback yield%
26.69
24.86
23.06
22.68
19.79
17.70
17.47
15.55
15.69
14.26
23.34
15.69
18.75
79
1.733
D/E ratiox
1.006
0.944
1.067
1.049
1.138
1.230
1.331
1.489
1.694
1.843
1.623
1.489
1.184
30
191.7
Enterprise valueFr M
819.6
775.6
750.8
724.9
647.1
624.6
635.5
694.1
686.7
650.9
745.7
0.12%
(2.61%)
60
152.6
LT debtFr M
659.6
641.4
643.6
737.8
738.5
849.2
904.8
868.6
871.4
882.7
257.7
3.63%
3.22%
85
Cost of revenue
1.66%
1.02×
Operating expenses
0.59%
0.92×
Cash and investments
16.67%