0.417
RevenueFr B
3.947
4.141
4.340
4.501
4.699
4.904
5.075
5.364
5.645
5.878
0.445
4.58%
4.51%
40
7.54
Revenue growth%
23.28
22.86
22.67
21.78
24.45
24.21
22.63
20.43
17.84
18.35
12.22
20.43
22.65
16
23.10
Gross margin%
6.55
3.58
5.39
4.15
2.72
1.09
0.40
0.40
0.63
2.89
23.15
0.63
2.80
21
8.79
Operating margin%
25.98
26.32
26.05
26.54
28.59
29.42
30.74
33.59
30.84
30.16
18.74
30.74
29.00
71
10.36
Net margin%
16.92
15.88
18.18
20.29
22.50
23.79
22.88
24.75
22.60
24.19
15.36
23.79
22.55
45
13.06
P/E ratio (avg)x
42.61
39.56
38.99
38.43
43.75
46.48
51.15
57.73
66.43
68.36
35.24
57.73
45.12
29
10.83
EV/EBITx
30.04
27.63
26.98
30.03
33.83
32.38
34.75
32.32
34.77
33.62
16.74
33.62
32.35
27
10.32
FCF yield (avg)%
20.48
22.57
20.76
20.42
18.53
18.69
20.60
22.56
20.22
20.14
19.31
20.22
20.45
19
24.55
FCF margin%
11.79
11.83
12.08
14.43
13.24
14.69
17.26
16.05
18.80
20.65
6.25
17.26
14.56
60
1.735
FCF / Net incomex
0.765
0.756
0.748
0.833
0.847
0.951
1.086
1.153
1.319
1.309
1.131
1.153
0.899
90
11.72
ROIC%
2.77
5.64
6.46
8.07
8.29
10.20
10.18
11.35
12.86
12.22
6.86
11.35
9.23
91
5.56
Return on equity%
30.18
28.09
26.63
25.69
27.95
27.53
29.57
30.27
29.02
27.21
8.76
29.02
28.02
69
10.87
Return on assets%
12.71
9.87
7.35
4.53
3.79
4.13
6.35
7.03
7.90
9.75
24.72
7.03
7.19
53
12.68
EPSFr
35.12
36.46
34.36
33.49
35.08
38.36
43.04
49.59
49.12
54.92
13.16
9.38%
4.88%
—
2.08
EPS growth%
6.29
4.79
4.36
2.87
0.77
3.18
0.40
3.08
0.83
0.94
18.65
0.94
2.98
28
11.52
Bookvalue per shFr
19.17
17.87
19.01
19.03
21.64
24.06
23.49
23.17
25.38
26.09
31.96
3.81%
4.62%
—
31.59
FCF per shareFr
15.28
15.31
15.96
15.02
15.39
15.67
14.88
13.42
13.11
14.10
35.54
(1.74%)
(1.80%)
—
30.48
Dividend per shFr
14.71
14.95
17.61
18.73
21.66
22.79
27.01
32.63
34.65
34.57
19.38
9.80%
8.81%
—
26.46
Div yield (avg)%
7.96
7.41
6.07
5.56
8.17
6.90
7.84
8.25
10.43
10.18
29.68
8.25
7.90
30
10.34
Payout ratio%
17.89
19.44
16.56
17.74
15.62
15.97
13.73
12.80
11.62
12.72
6.82
12.80
15.79
56
157.3
Shares (diluted)M
256.8
277.7
277.0
327.9
349.3
379.6
408.6
408.9
429.9
448.6
155.9
5.13%
7.20%
38
25.10
Buyback yield%
23.77
21.11
19.06
19.33
16.97
17.48
19.42
20.58
20.85
18.04
18.83
19.42
19.37
52
0.234
D/E ratiox
1.297
1.174
1.285
1.160
1.147
1.221
1.250
1.162
1.207
1.197
1.163
1.207
1.202
31
4.948
Enterprise valueFr B
1.259
1.128
1.074
0.910
0.950
0.948
0.904
0.893
0.968
0.891
1.119
(1.29%)
(3.89%)
58
3.472
LT debtFr B
5.807
5.469
5.753
5.843
6.355
6.076
6.153
6.078
6.050
6.463
3.916
0.34%
1.99%
9
Cost of revenue
4.16%
0.97×
Operating expenses
5.31%
1.08×
Spread over hurdle
11.01%