1.403
RevenueFr B
0.711
0.787
0.840
0.907
1.006
1.119
1.211
1.301
1.416
1.577
1.439
9.40%
9.11%
5
14.35
Revenue growth%
14.57
14.25
16.86
19.50
19.59
21.01
18.88
21.05
22.25
22.18
4.65
21.05
19.54
22
20.18
Gross margin%
8.96
8.38
10.48
12.67
13.52
11.58
12.20
14.85
14.32
13.93
21.76
13.93
12.44
48
3.60
Operating margin%
13.51
14.80
14.33
15.42
12.95
13.78
11.46
13.90
11.41
13.59
15.88
13.59
13.69
58
13.22
Net margin%
19.44
21.93
20.71
21.37
20.33
21.69
23.67
23.11
21.36
18.41
16.31
21.69
21.36
47
34.55
P/E ratio (avg)x
39.11
38.14
42.31
46.69
49.79
48.08
50.88
57.34
64.97
69.69
12.83
57.34
48.94
82
30.52
EV/EBITx
32.88
30.28
33.22
32.06
34.50
34.15
38.49
36.46
40.76
38.56
7.694
38.49
34.33
13
28.25
FCF yield (avg)%
0.40
2.37
4.09
4.72
4.41
4.89
4.57
4.61
3.45
2.72
11.23
4.57
4.25
81
7.27
FCF margin%
27.49
27.73
30.06
29.08
31.45
31.62
31.48
30.80
33.02
34.01
23.31
31.62
31.13
15
0.392
FCF / Net incomex
2.204
2.562
2.560
2.669
2.995
3.193
3.337
3.779
4.432
4.587
0.645
3.779
3.094
25
28.50
ROIC%
6.29
5.37
5.83
5.97
6.38
6.37
8.22
10.06
11.71
10.71
26.48
10.06
6.37
12
16.78
Return on equity%
25.60
22.83
20.20
22.58
23.99
25.79
23.79
25.92
23.89
24.13
5.36
24.13
23.94
94
14.38
Return on assets%
5.70
8.35
8.63
7.54
4.66
5.31
7.12
7.74
9.41
12.40
5.49
7.74
7.64
14
2.57
EPSFr
2.28
2.13
2.34
2.42
2.15
2.31
2.50
2.56
2.56
2.68
2.65
4.45%
0.64%
—
9.75
EPS growth%
16.43
17.72
15.73
15.12
14.85
12.64
13.33
12.51
11.12
10.61
3.60
12.51
14.09
49
4.01
Bookvalue per shFr
2.01
1.88
1.85
1.94
1.92
2.09
2.23
2.52
2.42
2.45
2.49
5.02%
1.25%
—
1.73
FCF per shareFr
2.92
2.90
3.19
3.02
2.75
2.85
3.09
3.31
3.34
2.98
0.93
1.66%
0.42%
—
2.74
Dividend per shFr
1.48
1.42
1.48
1.37
1.32
1.46
1.68
1.81
2.03
2.06
0.67
9.41%
4.22%
—
19.97
Div yield (avg)%
0.40
0.40
1.15
1.43
4.00
2.57
3.92
6.76
9.40
10.68
20.72
6.76
3.24
55
5.40
Payout ratio%
16.26
14.48
11.79
12.05
14.77
17.68
20.48
18.64
20.49
21.27
3.99
20.48
16.97
63
153.7
Shares (diluted)M
224.4
244.8
285.8
290.9
308.0
351.9
359.6
372.6
406.5
452.9
147.7
8.02%
7.82%
82
4.67
Buyback yield%
10.75
8.46
8.19
9.20
8.89
10.34
7.77
5.05
6.96
7.95
21.06
7.77
8.33
6
1.276
D/E ratiox
2.213
2.192
2.526
2.407
2.296
2.449
2.575
2.432
2.301
2.378
0.297
2.432
2.392
7
1.158
Enterprise valueFr B
1.539
1.530
1.645
1.622
1.654
1.645
1.668
1.586
1.521
1.565
1.445
(1.11%)
(0.33%)
79
1.345
LT debtFr B
1.488
1.565
1.496
1.727
2.038
2.105
2.374
2.768
2.758
3.178
1.607
9.29%
7.25%
57
Cost of revenue
9.46%
1.03×
Operating expenses
8.62%
0.96×
Goodwill & intangibles
17.41%
Return on capital
187.53%
Spread over hurdle
182.85%