21.39
RevenueFr M
17.84
18.78
20.06
21.02
22.54
24.28
25.92
27.61
30.15
31.90
22.57
7.19%
6.73%
74
8.18
Revenue growth%
17.46
16.45
14.77
16.68
16.25
18.56
16.97
15.43
14.65
12.70
24.67
15.43
16.35
56
7.32
Gross margin%
1.87
4.85
3.50
1.13
0.40
0.40
1.90
3.22
2.12
0.40
12.80
1.90
1.89
44
6.77
Operating margin%
10.95
13.69
13.40
15.70
16.19
15.49
14.22
11.93
13.12
14.07
9.74
14.07
13.88
90
26.15
Net margin%
0.40
0.40
0.40
0.40
0.40
1.87
3.00
0.40
0.40
0.40
25.88
0.40
0.40
81
22.14
P/E ratio (avg)x
19.83
17.06
14.99
13.14
13.86
13.53
12.42
13.22
12.51
11.17
28.84
12.51
13.38
88
21.96
EV/EBITx
25.06
25.23
26.75
27.46
30.29
32.44
35.82
35.48
33.85
32.23
29.91
33.85
31.26
89
4.16
FCF yield (avg)%
14.35
11.88
12.60
13.09
13.20
13.79
11.40
8.83
6.73
8.97
25.10
8.97
12.24
9
20.16
FCF margin%
20.17
19.23
19.33
18.64
16.04
17.09
17.97
15.34
13.54
14.30
7.03
15.34
17.53
35
0.499
FCF / Net incomex
2.660
2.672
2.913
3.122
3.454
3.697
3.607
4.155
4.407
4.825
0.916
4.155
3.531
75
7.65
ROIC%
16.53
16.78
19.31
20.26
21.43
18.89
16.91
19.18
20.42
21.50
3.14
19.18
19.24
45
25.55
Return on equity%
9.00
11.26
10.94
13.41
12.46
14.49
12.78
15.06
16.78
15.51
26.69
15.06
13.10
48
3.31
Return on assets%
33.00
34.54
35.83
38.40
36.20
36.74
39.52
39.49
36.82
34.43
10.95
36.82
36.47
51
4.82
EPSFr
6.49
5.98
5.81
5.76
6.36
6.41
6.69
6.62
7.07
6.32
5.02
(0.14%)
(0.14%)
—
14.30
EPS growth%
30.09
29.69
29.58
31.96
33.67
32.49
33.98
34.44
34.78
37.69
22.79
34.44
33.08
91
0.97
Bookvalue per shFr
3.76
4.11
4.67
4.31
4.88
5.56
5.76
5.29
4.92
5.24
1.78
1.46%
4.62%
—
3.82
FCF per shareFr
4.67
5.20
5.55
5.71
5.65
5.36
6.01
6.68
6.58
7.43
3.34
5.63%
5.10%
—
3.78
Dividend per shFr
5.77
6.52
6.29
5.84
5.93
5.70
6.16
5.78
6.39
6.02
4.77
0.32%
0.05%
—
9.24
Div yield (avg)%
18.68
16.97
16.12
16.07
16.43
16.80
17.83
19.98
21.11
19.40
11.31
19.40
17.40
82
22.48
Payout ratio%
18.32
18.20
20.10
23.04
23.83
22.85
23.36
21.31
19.03
17.89
6.69
21.31
20.71
85
5.626
Shares (diluted)M
5.524
5.703
6.320
7.226
6.670
6.741
7.107
7.342
8.222
8.017
5.490
3.75%
4.27%
49
24.26
Buyback yield%
4.07
4.11
6.25
7.78
10.05
10.07
12.31
9.67
11.37
13.59
27.31
11.37
9.86
55
0.559
D/E ratiox
1.895
2.110
2.357
2.232
2.257
2.155
2.229
2.389
2.225
2.495
0.103
2.229
2.230
14
5.815
Enterprise valueFr M
29.53
32.62
35.60
33.89
38.68
36.17
34.94
35.20
33.26
30.98
22.01
(4.34%)
(0.35%)
24
10.63
LT debtFr M
13.11
12.71
14.07
15.66
17.85
19.13
20.73
22.47
22.70
23.99
17.35
6.10%
7.99%
68
Cost of revenue
6.99%
1.02×
Operating expenses
6.30%
0.96×
Property and equipment
17.47%
Goodwill & intangibles
15.14%
Spread over hurdle
23.83%