1.419
RevenueFr B
2.003
2.151
2.301
2.466
2.594
2.787
2.934
3.030
3.172
3.374
1.536
5.39%
5.71%
58
2.68
Revenue growth%
20.37
18.34
17.18
17.07
17.96
15.87
16.40
13.46
12.05
10.70
20.52
13.46
16.73
33
9.54
Gross margin%
21.65
23.57
25.41
23.45
25.60
24.59
23.99
25.39
24.03
21.71
15.86
24.03
24.01
81
8.12
Operating margin%
9.81
12.25
13.50
14.64
14.20
14.70
14.66
12.81
9.99
12.82
22.30
12.82
13.16
29
24.80
Net margin%
8.80
10.67
13.58
11.74
14.45
14.32
11.76
12.26
15.02
17.66
7.67
14.32
12.92
40
31.03
P/E ratio (avg)x
51.47
53.28
60.54
58.56
58.29
65.04
77.34
75.99
82.24
93.46
15.12
77.34
62.79
37
18.54
EV/EBITx
17.35
15.42
15.57
16.76
16.57
16.09
17.03
17.43
15.87
16.65
36.54
16.65
16.61
69
24.80
FCF yield (avg)%
19.92
21.44
20.99
18.93
21.78
21.88
19.35
21.60
21.45
23.64
27.96
21.60
21.45
57
26.42
FCF margin%
12.02
9.52
7.90
10.82
10.67
8.47
10.14
11.14
10.57
10.37
4.43
10.37
10.47
8
1.052
FCF / Net incomex
1.454
1.479
1.504
1.564
1.765
1.770
2.043
2.479
2.795
3.327
0.734
2.479
1.767
88
11.63
ROIC%
0.40
0.40
0.80
0.40
0.40
0.40
0.40
1.47
2.65
5.18
10.02
1.47
0.40
59
5.56
Return on equity%
4.63
5.81
8.27
7.98
10.61
7.90
5.86
8.50
10.07
11.42
16.50
8.50
8.13
86
3.04
Return on assets%
26.27
23.52
23.71
25.08
27.53
25.38
27.66
24.85
25.16
27.99
13.00
25.38
25.27
14
3.68
EPSFr
4.90
4.54
4.01
3.97
3.90
3.80
3.28
3.18
3.30
3.23
3.78
(3.72%)
(3.90%)
—
2.77
EPS growth%
11.76
11.12
13.81
13.10
11.38
9.01
6.63
5.63
3.02
5.56
5.03
5.63
10.07
50
8.69
Bookvalue per shFr
13.26
12.99
13.09
12.49
12.02
11.14
11.30
10.10
10.70
10.48
8.55
(2.70%)
(1.85%)
—
5.75
FCF per shareFr
3.93
3.54
3.39
2.90
3.01
2.59
2.65
2.68
2.57
2.67
8.21
(2.36%)
(3.33%)
—
11.63
Dividend per shFr
11.67
10.06
9.84
10.13
10.05
8.76
8.91
7.98
8.40
8.12
9.17
(4.17%)
(3.49%)
—
9.61
Div yield (avg)%
2.47
1.33
2.08
1.92
1.06
1.45
0.40
0.40
2.71
0.52
14.47
0.52
1.39
59
10.73
Payout ratio%
28.87
27.62
26.85
28.72
29.60
27.60
29.23
30.87
29.22
28.65
11.68
29.22
28.80
72
157.1
Shares (diluted)M
254.0
293.6
282.8
267.0
286.0
283.3
268.9
291.0
316.9
315.2
161.6
1.96%
2.73%
61
2.78
Buyback yield%
11.79
10.30
12.08
12.65
10.51
12.28
10.67
7.77
7.35
6.66
7.42
7.77
10.59
84
1.734
D/E ratiox
0.441
0.416
0.450
0.483
0.434
0.473
0.446
0.400
0.368
0.379
1.694
0.400
0.438
90
2.356
Enterprise valueFr B
1.062
1.053
1.101
1.149
1.098
1.110
1.283
1.450
1.510
1.688
2.404
8.99%
4.49%
28
0.762
LT debtFr B
0.552
0.556
0.547
0.589
0.619
0.527
0.536
0.517
0.519
0.496
1.457
(4.35%)
(1.68%)
80
Cost of revenue
5.78%
1.01×
Operating expenses
5.37%
0.97×
Property and equipment
18.04%