87.46
RevenueFr M
369.5
365.5
373.5
371.3
370.3
380.7
377.4
383.7
392.7
393.2
96.18
1.20%
0.43%
16
15.62
Revenue growth%
21.86
20.61
23.55
26.51
27.54
25.25
25.55
23.37
23.77
22.59
8.39
23.77
23.66
71
25.26
Gross margin%
29.33
28.02
27.52
24.70
23.26
23.56
23.66
20.80
21.94
19.26
13.57
21.94
23.61
27
20.83
Operating margin%
26.79
29.29
29.18
29.58
31.19
33.37
32.88
32.91
35.07
37.50
5.00
33.37
32.03
45
18.22
Net margin%
15.05
17.01
19.84
17.10
15.08
15.24
13.80
12.33
12.55
12.22
14.29
12.55
15.07
79
28.01
P/E ratio (avg)x
25.76
24.79
26.15
28.46
28.02
27.84
29.18
31.23
34.52
38.71
10.06
31.23
28.24
16
14.35
EV/EBITx
18.42
17.49
18.76
17.71
16.31
14.89
14.41
14.85
14.88
15.53
16.52
14.88
15.92
64
23.67
FCF yield (avg)%
6.17
5.93
8.90
7.29
8.63
8.18
6.44
8.28
10.07
12.50
18.94
8.28
8.23
39
19.91
FCF margin%
0.40
2.45
4.73
6.60
4.99
2.26
3.73
4.76
1.83
2.07
6.91
2.26
3.09
73
0.393
FCF / Net incomex
0.072
0.077
0.077
0.080
0.082
0.085
0.089
0.078
0.077
0.081
1.611
0.081
0.079
22
10.30
ROIC%
25.33
26.63
24.34
24.42
23.60
26.11
28.52
26.65
29.24
28.61
10.22
28.52
26.37
91
2.05
Return on equity%
12.13
13.96
11.64
9.79
10.11
9.14
7.49
5.86
8.56
10.97
28.54
8.56
9.95
21
6.67
Return on assets%
20.92
20.81
22.35
22.76
20.34
20.84
21.59
19.37
17.05
18.22
26.58
19.37
20.82
92
0.22
EPSFr
0.88
1.00
1.11
1.18
1.30
1.24
1.40
1.38
1.46
1.56
0.24
3.68%
7.01%
—
27.74
EPS growth%
5.76
8.23
10.54
13.41
15.00
15.04
16.92
16.28
17.56
20.20
16.66
16.92
15.02
90
0.36
Bookvalue per shFr
1.08
1.30
1.50
1.57
1.63
1.82
2.07
2.06
2.15
2.56
0.50
9.47%
9.54%
—
0.20
FCF per shareFr
0.83
0.89
1.02
1.00
1.05
1.04
0.97
0.91
0.85
0.89
0.44
(3.30%)
1.84%
—
0.69
Dividend per shFr
0.93
0.88
0.83
0.81
0.82
0.90
1.01
1.02
1.02
1.08
0.18
5.84%
0.87%
—
4.20
Div yield (avg)%
24.99
24.32
26.75
29.06
28.03
29.74
29.51
31.95
32.94
30.70
16.95
30.70
29.29
46
18.20
Payout ratio%
2.57
1.99
0.40
0.77
0.40
0.40
1.56
2.19
1.97
1.24
29.69
1.56
1.40
57
213.5
Shares (diluted)M
134.3
129.2
112.7
101.2
98.05
91.67
89.31
92.57
98.86
105.0
215.2
1.39%
(3.37%)
38
21.81
Buyback yield%
22.40
24.52
25.20
27.83
28.78
29.78
30.22
31.25
32.12
32.02
5.04
31.25
29.28
7
1.339
D/E ratiox
1.057
1.189
1.364
1.321
1.393
1.443
1.622
1.641
1.714
1.929
0.718
1.641
1.418
25
129.5
Enterprise valueFr M
37.34
40.67
42.22
36.72
33.41
31.24
33.82
33.50
31.33
29.24
183.6
(2.63%)
(3.68%)
41
20.94
LT debtFr M
224.6
228.4
237.5
238.4
217.4
239.0
224.8
244.0
226.4
248.7
72.11
2.72%
1.22%
42
Cost of revenue
0.44%
1.00×
Operating expenses
0.46%
1.00×
Goodwill & intangibles
20.52%
Property and equipment
14.27%