371.0
RevenueFr M
523.0
547.5
571.5
586.8
595.5
626.9
645.9
660.1
672.8
683.5
378.6
2.79%
3.03%
87
18.35
Revenue growth%
17.30
15.74
13.25
13.11
14.55
13.97
13.79
12.49
15.08
16.53
19.76
13.97
14.26
62
19.79
Gross margin%
9.82
8.16
6.86
6.90
5.76
4.05
1.94
3.39
3.47
4.06
19.36
3.47
4.91
90
15.29
Operating margin%
7.85
9.53
10.41
8.84
8.70
8.20
8.84
6.53
3.82
3.45
22.41
6.53
8.45
62
3.65
Net margin%
22.59
20.17
20.81
20.67
23.46
26.14
23.14
23.20
23.65
24.70
23.65
23.65
23.17
62
32.31
P/E ratio (avg)x
7.091
6.433
6.587
6.732
6.348
6.775
6.794
7.535
7.606
7.371
15.53
7.371
6.785
56
17.89
EV/EBITx
18.75
17.84
16.26
16.25
17.71
18.43
17.37
16.83
17.02
18.10
37.51
17.37
17.54
26
20.65
FCF yield (avg)%
23.25
21.07
19.86
22.49
23.41
21.81
24.78
24.60
26.67
29.50
9.70
24.78
23.33
51
9.55
FCF margin%
6.74
8.20
8.69
10.47
12.57
9.95
11.94
9.65
8.05
9.06
20.11
9.65
9.36
45
1.266
FCF / Net incomex
0.621
0.666
0.680
0.592
0.649
0.703
0.761
0.689
0.749
0.655
0.684
0.703
0.673
73
4.98
ROIC%
0.40
2.99
1.75
3.03
0.60
1.06
0.59
2.53
3.71
1.89
6.08
1.89
1.82
7
15.42
Return on equity%
11.65
10.01
10.71
9.17
10.25
12.31
11.74
11.21
12.84
12.51
20.04
12.31
11.43
34
18.59
Return on assets%
17.45
16.56
16.05
13.28
15.76
14.17
13.81
10.90
11.68
14.38
6.70
13.81
14.28
25
3.59
EPSFr
3.33
3.58
3.21
2.99
2.96
2.63
2.35
2.29
2.31
2.18
3.86
(5.91%)
(4.99%)
—
26.56
EPS growth%
17.26
16.41
19.10
19.48
17.36
14.83
15.42
16.84
13.85
16.01
25.12
15.42
16.63
33
1.76
Bookvalue per shFr
4.64
4.65
4.42
4.82
5.19
5.86
5.46
5.89
5.57
5.94
8.23
2.76%
3.03%
—
3.79
FCF per shareFr
4.54
4.89
4.39
4.10
4.28
4.38
4.84
4.85
4.90
5.44
7.06
4.95%
2.44%
—
6.44
Dividend per shFr
2.43
2.42
2.44
2.42
2.87
3.38
3.95
3.84
4.02
4.00
7.57
6.83%
5.64%
—
25.72
Div yield (avg)%
13.77
12.11
10.00
7.25
8.91
11.79
11.98
11.32
10.81
13.21
3.77
11.79
11.55
84
11.36
Payout ratio%
2.69
3.59
5.74
8.00
9.06
10.73
10.11
9.15
10.24
10.37
14.95
10.24
9.10
60
75.26
Shares (diluted)M
63.55
68.85
73.67
70.66
77.63
89.98
95.94
92.40
98.35
98.40
72.82
4.85%
4.20%
35
18.42
Buyback yield%
27.68
30.58
31.33
32.15
34.71
37.61
34.68
36.95
39.05
40.28
21.34
37.61
34.70
46
0.864
D/E ratiox
0.331
0.373
0.424
0.401
0.416
0.409
0.437
0.461
0.520
0.598
0.259
0.461
0.420
88
0.775
Enterprise valueFr B
0.684
0.719
0.839
0.930
1.065
1.163
1.172
1.310
1.331
1.360
0.475
5.02%
7.19%
28
0.197
LT debtFr B
1.374
1.391
1.481
1.572
1.721
1.902
2.221
2.549
2.946
2.832
0.195
10.48%
8.92%
79
Cost of revenue
2.81%
0.98×
Operating expenses
3.44%
1.04×
Goodwill & intangibles
15.43%