59.11
RevenueFr M
29.53
32.58
35.36
37.75
41.41
44.18
48.53
52.59
57.44
62.96
64.22
8.74%
8.72%
80
7.06
Revenue growth%
28.92
27.03
27.11
29.45
29.51
28.11
30.52
29.83
31.71
30.84
27.79
30.52
29.48
13
5.09
Gross margin%
11.11
9.78
12.77
11.91
9.80
6.82
4.09
3.17
2.86
1.22
28.63
3.17
8.30
94
3.61
Operating margin%
16.58
15.31
17.82
16.37
16.41
16.28
16.52
16.95
14.09
14.02
10.30
16.28
16.39
47
9.30
Net margin%
33.10
31.80
33.79
32.00
30.12
30.06
30.45
31.02
29.59
31.86
28.25
30.45
31.41
50
8.063
P/E ratio (avg)x
34.01
36.31
40.44
37.25
40.86
38.11
37.99
37.30
35.56
36.67
27.16
37.30
37.27
91
12.82
EV/EBITx
15.64
18.14
19.13
21.47
22.55
24.73
25.76
24.75
25.14
26.20
13.02
25.14
23.64
33
18.53
FCF yield (avg)%
11.94
10.58
13.13
13.01
12.68
13.67
15.59
12.89
14.42
12.98
13.42
13.67
13.00
92
18.49
FCF margin%
7.84
7.27
7.65
5.78
5.42
3.74
2.80
3.76
6.60
5.01
7.05
3.76
5.60
13
1.542
FCF / Net incomex
1.755
2.041
2.379
2.381
2.417
2.550
2.616
2.464
2.741
2.621
1.705
2.616
2.441
47
22.75
ROIC%
17.45
16.22
16.96
17.58
17.02
16.50
19.06
20.40
17.63
17.86
11.48
17.86
17.51
92
20.32
Return on equity%
17.87
17.21
17.99
15.14
15.35
15.50
14.71
15.84
18.37
18.51
26.80
15.84
16.53
76
26.49
Return on assets%
23.04
23.37
25.21
22.24
22.08
20.58
22.02
22.51
24.85
26.61
2.34
22.51
22.78
91
15.13
EPSFr
42.38
40.95
43.85
49.86
58.33
66.07
66.39
77.12
81.55
89.94
16.59
9.05%
7.72%
—
25.97
EPS growth%
15.52
14.72
13.34
16.01
15.49
17.80
18.87
19.92
21.14
18.94
20.78
18.94
16.91
40
24.64
Bookvalue per shFr
25.22
24.60
22.94
24.15
26.66
29.71
30.41
28.02
25.43
26.07
32.15
(0.45%)
(0.56%)
—
12.00
FCF per shareFr
45.90
46.81
42.39
39.78
38.27
41.03
37.25
37.24
38.87
40.82
41.04
1.29%
(0.59%)
—
25.34
Dividend per shFr
42.74
45.15
48.71
48.32
50.36
59.14
67.09
74.49
87.00
97.49
37.98
14.12%
8.28%
—
18.30
Div yield (avg)%
27.90
28.12
30.82
29.81
28.16
28.08
31.05
32.92
30.71
29.49
6.82
30.71
29.65
37
6.77
Payout ratio%
24.67
22.08
20.43
20.21
19.28
17.60
19.04
18.00
20.26
23.00
26.67
19.04
20.23
44
1.470
Shares (diluted)M
1.554
1.603
1.572
1.590
1.682
1.735
1.574
1.515
1.367
1.445
1.404
(2.99%)
(0.23%)
5
2.45
Buyback yield%
14.32
16.65
19.33
17.95
20.15
19.80
22.35
19.45
19.10
20.18
17.02
19.80
19.39
62
0.624
D/E ratiox
1.698
1.681
1.875
1.978
1.945
2.151
2.204
2.276
2.664
2.971
1.753
2.276
2.064
10
26.74
Enterprise valueFr M
19.73
18.42
21.25
22.55
21.88
22.75
22.40
24.14
23.76
27.49
53.42
4.67%
3.20%
88
57.23
LT debtFr M
26.51
23.78
23.68
25.85
24.10
26.87
25.63
28.81
27.85
27.08
28.68
2.36%
(0.45%)
63
Cost of revenue
8.72%
1.00×
Operating expenses
9.40%
1.06×