2.670
RevenueFr M
5.209
5.623
6.086
6.478
7.077
7.719
8.334
8.750
9.155
9.876
2.949
6.89%
7.25%
6
25.95
Revenue growth%
15.27
16.60
14.49
15.98
17.03
14.90
16.47
18.85
20.23
17.82
21.56
17.82
16.53
29
23.60
Gross margin%
20.23
21.83
22.16
21.35
19.12
19.62
18.85
20.88
23.08
23.72
13.52
20.88
21.11
12
27.78
Operating margin%
28.13
29.11
28.32
29.73
32.00
31.97
31.03
28.74
26.98
26.28
23.87
28.74
28.93
87
16.05
Net margin%
18.00
18.07
19.04
18.93
21.23
24.03
22.16
20.27
20.02
21.74
2.77
21.74
20.14
22
15.79
P/E ratio (avg)x
27.05
25.48
28.57
31.06
32.44
35.00
32.40
36.47
37.19
41.20
12.87
36.47
32.42
55
36.50
EV/EBITx
16.63
17.45
17.84
18.68
19.15
17.54
18.69
17.51
16.17
17.46
18.36
17.51
17.53
38
18.07
FCF yield (avg)%
7.46
7.94
6.65
5.21
7.20
4.87
3.57
3.86
3.79
2.82
18.67
3.79
5.04
28
7.32
FCF margin%
28.84
26.53
24.50
24.57
26.82
29.68
28.77
28.67
29.53
27.67
18.16
28.77
28.17
78
0.232
FCF / Net incomex
0.146
0.148
0.157
0.157
0.178
0.199
0.216
0.240
0.266
0.269
0.402
0.240
0.188
48
2.20
ROIC%
21.23
19.45
22.28
24.56
25.07
26.76
27.76
28.84
29.02
30.97
20.15
28.84
25.92
27
27.89
Return on equity%
28.15
30.96
28.45
29.84
27.85
26.01
27.31
27.04
24.80
25.02
2.08
26.01
27.58
86
26.79
Return on assets%
3.84
4.68
6.38
8.69
6.54
3.98
3.40
5.69
4.63
6.47
25.46
4.63
5.18
13
2.73
EPSFr
4.95
5.66
5.46
5.90
6.30
7.02
6.82
7.77
9.17
10.35
2.92
10.44%
9.42%
—
27.76
EPS growth%
11.46
11.37
13.96
15.60
16.96
18.78
18.59
15.66
14.78
16.92
29.97
16.92
15.63
66
3.13
Bookvalue per shFr
1.09
1.07
1.12
1.28
1.34
1.35
1.32
1.38
1.36
1.33
1.22
(0.21%)
2.25%
—
2.61
FCF per shareFr
2.41
2.34
2.47
2.52
2.71
2.87
2.62
2.95
2.80
3.11
3.06
2.81%
1.71%
—
1.10
Dividend per shFr
1.44
1.55
1.74
2.00
2.12
2.45
2.76
2.71
2.81
3.06
3.46
7.66%
7.00%
—
7.62
Div yield (avg)%
1.36
0.40
2.64
0.40
1.29
3.50
3.20
6.15
4.61
4.92
2.50
4.61
2.92
19
11.52
Payout ratio%
19.75
17.01
17.35
18.18
18.50
15.59
12.64
12.59
11.02
12.49
8.77
12.59
16.30
28
1.122
Shares (diluted)M
1.202
1.304
1.240
1.343
1.374
1.297
1.271
1.132
1.079
1.126
1.133
(3.90%)
0.37%
77
2.54
Buyback yield%
19.54
21.57
24.22
25.71
23.25
26.00
26.63
25.80
25.55
27.80
26.17
26.00
25.63
91
1.160
D/E ratiox
2.863
3.004
3.368
3.862
4.478
4.696
5.383
5.635
6.294
6.382
1.690
5.635
4.587
10
3.707
Enterprise valueFr M
8.616
7.773
7.335
6.749
6.841
7.430
6.378
5.644
4.881
4.717
3.220
(7.17%)
(5.63%)
26
2.208
LT debtFr M
12.01
12.34
14.50
15.80
17.41
20.76
20.40
22.36
26.60
26.82
4.137
9.02%
9.80%
10
Cost of revenue
7.28%
1.00×
Operating expenses
7.06%
0.98×
Goodwill & intangibles
17.15%
Cash and investments
16.03%
Spread over hurdle
78.97%