89.39
RevenueFr M
285.3
297.3
317.2
328.0
339.6
354.5
378.7
396.1
421.1
440.6
99.08
5.35%
4.69%
25
11.21
Revenue growth%
23.29
20.96
19.60
19.68
19.75
19.49
18.96
18.50
17.64
16.51
27.72
18.50
19.55
43
8.01
Gross margin%
21.56
19.91
17.01
14.79
16.07
18.65
18.60
16.65
14.46
12.17
19.41
16.65
16.83
83
13.87
Operating margin%
8.95
7.51
8.21
6.44
4.04
5.24
4.92
3.50
6.34
6.22
29.51
5.24
6.28
83
12.42
Net margin%
30.69
33.05
30.65
28.75
29.89
30.88
33.48
32.81
33.76
33.62
8.06
33.48
31.85
15
24.78
P/E ratio (avg)x
13.36
13.94
16.32
17.76
18.32
20.15
22.51
24.80
25.14
28.99
37.58
24.80
19.23
28
7.100
EV/EBITx
20.49
22.60
23.87
24.60
24.25
22.93
24.25
25.89
27.49
26.94
37.48
25.89
24.25
48
2.02
FCF yield (avg)%
26.54
27.13
26.94
29.12
31.20
28.30
26.95
26.46
27.05
24.59
28.88
26.95
27.00
82
8.07
FCF margin%
8.10
9.66
7.36
5.44
7.57
5.06
4.48
2.67
3.82
2.93
18.46
3.82
5.25
87
1.793
FCF / Net incomex
1.180
1.243
1.285
1.269
1.179
1.268
1.203
1.146
1.222
1.359
0.965
1.222
1.232
19
28.55
ROIC%
7.80
7.56
7.46
8.64
6.89
6.40
6.30
7.69
9.51
11.99
4.70
7.69
7.63
29
5.94
Return on equity%
18.50
21.38
24.28
22.03
20.31
19.99
20.32
21.35
21.00
21.93
28.55
21.00
21.18
22
21.89
Return on assets%
26.43
25.28
27.83
27.71
29.49
27.59
25.60
23.97
21.55
19.67
5.02
23.97
26.02
52
4.61
EPSFr
6.41
6.36
6.59
7.87
9.09
10.89
11.00
11.74
12.45
12.79
5.04
7.06%
6.93%
—
13.39
EPS growth%
13.35
10.59
12.49
10.82
13.06
13.38
12.95
14.32
13.71
13.75
19.86
13.71
13.21
30
5.07
Bookvalue per shFr
1.16
1.11
1.19
1.14
1.16
1.03
0.93
0.81
0.84
0.90
3.08
(4.96%)
(3.33%)
—
5.12
FCF per shareFr
0.89
0.88
0.95
0.92
1.03
0.99
1.06
1.03
0.99
0.97
4.19
(1.15%)
1.53%
—
5.02
Dividend per shFr
1.94
1.95
1.86
1.95
1.92
2.14
2.03
1.99
1.83
1.98
1.77
0.58%
0.76%
—
16.15
Div yield (avg)%
25.62
24.89
25.67
28.59
29.24
30.22
27.79
26.01
25.02
25.29
5.77
26.01
25.84
80
25.59
Payout ratio%
17.33
15.47
15.74
13.94
13.40
15.91
18.65
17.78
18.23
20.21
5.24
18.23
16.62
51
101.0
Shares (diluted)M
176.8
185.1
217.4
260.7
258.7
296.8
352.6
373.4
429.9
469.4
100.4
12.65%
11.38%
20
25.13
Buyback yield%
24.38
27.28
29.60
27.01
24.26
26.17
27.75
29.03
31.07
29.93
9.16
29.03
27.52
70
1.495
D/E ratiox
0.967
1.037
1.132
1.252
1.297
1.349
1.544
1.619
1.705
1.638
0.647
1.619
1.323
61
275.5
Enterprise valueFr M
111.9
104.6
91.78
87.70
86.17
76.61
71.59
74.74
77.07
68.63
37.57
(4.45%)
(5.47%)
27
147.7
LT debtFr M
289.1
293.9
307.6
350.8
368.0
346.5
337.5
363.8
364.7
360.5
216.2
(0.42%)
1.89%
33
Cost of revenue
4.46%
0.98×
Operating expenses
5.38%
1.07×
Cash and investments
16.93%
Spread over hurdle
35.67%