1.698
RevenueFr B
6.839
6.916
6.970
7.013
7.095
7.139
7.436
7.648
7.631
7.658
1.874
1.54%
1.39%
39
16.51
Revenue growth%
17.08
17.40
17.75
17.10
15.96
18.74
18.56
16.27
17.01
16.25
18.59
17.01
17.09
27
15.32
Gross margin%
11.21
9.28
10.62
11.75
9.52
6.98
9.94
10.85
11.67
12.56
28.68
10.85
10.73
28
6.56
Operating margin%
7.70
6.07
4.38
5.10
5.90
7.65
8.96
11.83
14.36
12.16
20.20
11.83
7.67
51
28.71
Net margin%
7.99
6.31
7.04
9.10
11.99
14.24
14.67
15.70
18.02
15.40
15.09
15.40
13.12
43
12.91
P/E ratio (avg)x
21.47
23.90
24.22
24.51
28.55
34.31
37.41
38.49
41.10
43.12
11.90
38.49
31.43
30
10.62
EV/EBITx
19.00
19.46
21.42
21.38
20.92
19.54
22.86
21.49
24.22
25.67
8.835
22.86
21.40
26
9.45
FCF yield (avg)%
4.63
6.81
7.90
5.56
4.16
6.38
5.19
3.18
3.47
4.47
4.50
4.47
4.91
21
5.63
FCF margin%
11.96
13.57
13.02
14.03
12.57
12.31
10.00
7.48
8.93
9.98
25.16
9.98
12.14
49
0.373
FCF / Net incomex
0.730
0.735
0.702
0.709
0.667
0.567
0.559
0.588
0.498
0.457
0.300
0.559
0.628
60
14.72
ROIC%
19.64
17.06
18.30
20.07
21.92
20.81
20.34
21.13
22.93
22.65
27.54
21.13
20.57
14
10.03
Return on equity%
18.75
19.13
16.86
15.51
15.71
17.84
18.02
19.14
21.40
24.30
11.33
19.14
18.38
49
19.38
Return on assets%
30.52
32.21
31.52
31.37
34.16
35.67
38.37
35.78
36.62
37.63
7.98
36.62
34.92
75
32.99
EPSFr
14.35
14.54
13.91
14.31
14.55
14.06
14.02
14.94
14.47
13.23
36.77
(1.89%)
(0.25%)
—
16.08
EPS growth%
27.71
29.24
27.38
30.09
30.55
29.37
28.51
30.67
30.09
32.08
3.01
30.09
29.73
44
26.28
Bookvalue per shFr
22.27
24.35
28.33
30.88
36.62
42.01
44.93
51.97
61.97
62.20
34.23
11.17%
12.00%
—
6.17
FCF per shareFr
30.65
34.53
32.52
36.34
39.26
44.02
46.60
45.22
45.40
46.23
26.51
3.32%
5.44%
—
17.64
Dividend per shFr
13.07
11.33
12.41
12.79
13.95
13.33
13.62
12.78
13.78
13.27
23.34
(0.99%)
0.50%
—
15.24
Div yield (avg)%
6.43
6.18
7.20
7.36
7.14
9.74
8.43
11.04
13.13
12.45
16.00
11.04
7.90
53
9.68
Payout ratio%
31.77
32.29
33.80
36.26
33.29
31.65
29.31
31.59
30.30
31.22
29.30
31.22
31.71
56
59.85
Shares (diluted)M
69.01
72.48
78.02
73.72
72.87
67.48
69.20
74.22
74.68
73.69
59.71
0.22%
1.24%
12
23.90
Buyback yield%
15.44
14.89
16.62
18.03
19.55
17.52
19.43
18.32
19.18
21.77
17.86
19.18
18.18
75
0.648
D/E ratiox
0.399
0.386
0.336
0.295
0.324
0.284
0.280
0.304
0.289
0.295
0.106
0.289
0.300
43
1.205
Enterprise valueFr B
8.101
9.424
10.96
11.38
11.96
14.19
16.57
16.60
16.82
18.18
1.570
8.74%
10.45%
62
4.751
LT debtFr B
0.460
0.550
0.655
0.722
0.873
1.033
1.060
1.215
1.412
1.514
3.738
11.63%
12.45%
82
Cost of revenue
1.07%
0.97×
Operating expenses
1.95%
1.06×