38.92
RevenueFr M
435.8
442.5
448.0
452.1
469.3
471.0
482.7
490.0
497.5
500.5
39.77
1.30%
1.43%
88
14.12
Revenue growth%
9.72
10.65
13.46
11.02
11.37
10.85
8.86
6.21
4.98
6.36
26.91
6.36
10.19
92
11.40
Gross margin%
21.26
19.73
16.95
15.35
14.07
14.19
12.18
9.54
7.71
5.66
16.97
9.54
14.13
60
4.16
Operating margin%
25.87
25.99
23.23
25.82
24.18
22.51
24.30
27.22
27.51
26.19
8.35
26.19
25.85
94
29.07
Net margin%
19.95
17.61
17.38
14.64
17.02
15.68
16.33
14.28
11.35
10.30
23.52
14.28
16.00
27
19.51
P/E ratio (avg)x
35.77
33.36
34.46
34.42
35.50
36.65
37.58
39.89
42.29
41.17
26.30
39.89
36.21
40
24.82
EV/EBITx
36.71
34.39
34.56
33.70
38.46
42.37
44.15
51.32
58.02
59.43
21.39
51.32
40.41
92
6.99
FCF yield (avg)%
17.82
14.89
14.46
15.97
14.30
15.08
12.13
10.34
7.63
5.33
16.63
10.34
14.38
83
4.99
FCF margin%
7.79
5.37
4.07
4.70
1.94
1.64
4.35
6.07
6.75
8.79
17.04
6.07
5.03
23
1.670
FCF / Net incomex
0.260
0.289
0.256
0.257
0.279
0.269
0.256
0.284
0.256
0.232
0.612
0.256
0.259
40
21.31
ROIC%
15.29
13.80
13.18
11.26
13.23
11.09
12.88
10.89
11.31
9.77
19.31
11.09
12.09
86
12.39
Return on equity%
11.88
12.65
9.99
9.36
9.44
7.00
9.57
7.69
10.24
7.97
21.60
7.97
9.51
88
29.46
Return on assets%
7.26
5.26
6.11
6.09
3.85
4.22
6.18
4.13
2.38
1.36
8.78
4.13
4.74
64
6.01
EPSFr
4.79
4.28
4.13
4.08
4.17
4.08
4.13
3.97
3.62
3.09
6.15
(5.83%)
(3.82%)
—
26.75
EPS growth%
18.44
20.61
23.00
23.98
25.53
24.05
21.36
19.36
18.10
18.19
10.04
19.36
20.98
79
1.25
Bookvalue per shFr
2.99
3.06
2.89
2.71
3.10
3.42
3.55
4.07
4.07
4.25
6.88
6.47%
4.41%
—
4.92
FCF per shareFr
7.30
7.78
7.63
7.98
7.53
6.68
6.74
7.20
6.54
6.53
4.74
(2.80%)
(0.68%)
—
7.61
Dividend per shFr
1.76
1.87
1.74
1.60
1.63
1.62
1.65
1.76
1.80
1.73
1.65
1.22%
1.09%
—
6.13
Div yield (avg)%
28.43
26.54
28.55
29.50
28.14
27.89
25.65
25.64
27.80
30.20
17.67
27.80
28.02
30
26.85
Payout ratio%
15.30
15.77
17.11
14.53
14.27
16.72
19.50
17.10
18.79
21.39
14.04
18.79
16.91
53
22.66
Shares (diluted)M
27.46
26.43
26.82
26.43
26.81
28.83
27.51
31.54
35.56
33.67
21.92
4.66%
2.03%
18
20.43
Buyback yield%
0.90
0.40
0.40
2.29
2.33
4.80
6.93
3.96
4.79
5.73
27.94
4.80
3.14
22
0.702
D/E ratiox
1.806
1.952
2.089
2.280
2.316
2.264
2.563
2.622
3.037
3.194
0.557
2.622
2.298
68
318.4
Enterprise valueFr M
297.8
261.2
269.6
248.4
229.2
206.0
193.2
204.4
185.0
183.9
56.25
(4.30%)
(5.77%)
21
360.3
LT debtFr M
134.2
141.5
158.4
161.0
156.7
156.2
151.4
140.6
150.6
151.7
199.2
(0.64%)
1.35%
18
Cost of revenue
1.56%
1.01×
Operating expenses
0.92%
0.95×
Property and equipment
14.80%
Spread over hurdle
13.19%