0.484
RevenueFr B
4.236
4.364
4.480
4.690
4.834
4.996
5.271
5.585
5.905
6.165
0.541
4.99%
4.54%
86
17.23
Revenue growth%
17.11
18.00
17.43
19.20
18.64
19.39
21.19
21.10
23.31
22.19
13.39
21.19
19.30
49
19.31
Gross margin%
29.00
31.72
34.25
34.57
33.12
33.80
36.27
36.98
35.27
36.60
23.28
36.27
34.41
84
26.14
Operating margin%
24.57
26.33
28.90
28.41
30.68
31.96
29.32
28.90
30.25
31.16
20.49
30.25
29.11
74
10.66
Net margin%
29.36
27.04
26.89
25.60
26.63
23.74
22.82
24.08
24.75
25.21
2.77
24.08
25.41
68
12.08
P/E ratio (avg)x
24.36
25.42
24.38
24.62
25.57
26.90
25.50
25.65
27.74
29.61
15.37
26.90
25.54
49
33.57
EV/EBITx
50.91
54.50
56.87
67.11
65.30
70.10
67.25
68.35
79.00
80.30
37.32
70.10
67.18
31
24.90
FCF yield (avg)%
28.21
30.81
30.74
30.48
32.42
30.47
30.12
29.17
29.88
29.52
19.81
29.88
30.29
64
18.05
FCF margin%
4.83
4.20
4.57
3.85
5.89
7.91
6.87
7.71
10.04
12.28
25.84
7.91
6.38
39
1.260
FCF / Net incomex
0.324
0.294
0.279
0.285
0.276
0.301
0.295
0.313
0.329
0.316
0.197
0.313
0.298
36
20.42
ROIC%
19.49
17.16
16.73
15.80
13.33
13.50
14.53
13.65
14.66
16.75
21.04
14.53
15.23
88
11.63
Return on equity%
13.59
13.54
11.18
10.45
10.64
9.86
9.81
8.98
9.61
10.64
5.50
9.81
10.55
27
20.18
Return on assets%
14.18
13.29
11.71
8.84
10.45
10.07
11.24
12.73
10.89
12.23
21.80
11.24
11.48
12
15.55
EPSFr
8.59
9.75
10.97
11.99
13.29
13.18
15.16
15.64
15.74
14.89
16.52
2.30%
4.84%
—
19.61
EPS growth%
2.17
0.40
0.40
0.84
0.42
0.40
3.14
3.05
2.16
4.33
16.65
3.05
1.50
47
26.36
Bookvalue per shFr
24.27
28.83
33.05
34.07
34.13
36.06
36.54
38.53
44.31
51.10
11.45
8.41%
8.97%
—
5.66
FCF per shareFr
12.98
13.50
14.02
15.92
16.88
20.29
21.31
21.74
24.15
25.29
15.80
8.43%
8.43%
—
10.87
Dividend per shFr
19.72
18.08
18.73
16.15
16.28
17.13
17.05
15.74
16.88
14.81
20.76
(1.88%)
(2.35%)
—
9.56
Div yield (avg)%
11.94
13.25
10.88
13.42
16.31
15.07
12.90
12.54
14.66
15.40
20.88
14.66
13.33
61
16.67
Payout ratio%
25.06
22.59
22.20
21.95
23.64
23.92
21.89
19.12
19.62
20.26
26.08
20.26
22.08
89
78.57
Shares (diluted)M
78.53
79.68
71.40
72.95
66.63
59.53
56.06
56.96
51.24
49.19
82.29
(5.89%)
(3.71%)
46
27.43
Buyback yield%
25.27
23.69
26.53
25.97
25.70
23.81
23.64
21.18
23.76
24.46
18.11
23.76
24.13
19
0.985
D/E ratiox
0.480
0.467
0.437
0.454
0.476
0.475
0.431
0.417
0.363
0.373
0.707
0.417
0.445
45
3.799
Enterprise valueFr B
3.953
3.981
4.219
3.960
3.745
4.302
4.548
4.471
4.987
5.396
3.158
7.58%
2.91%
73
2.683
LT debtFr B
0.365
0.381
0.346
0.385
0.390
0.377
0.370
0.331
0.369
0.375
4.025
(0.79%)
(0.31%)
47
Cost of revenue
4.38%
0.98×
Operating expenses
4.81%
1.03×
Goodwill & intangibles
18.85%
Spread over hurdle
39.21%