48.88
RevenueFr M
569.4
584.9
604.9
604.3
603.0
608.5
615.7
631.4
657.2
666.7
52.91
2.03%
2.00%
64
26.69
Revenue growth%
28.64
29.21
31.47
33.84
31.17
31.52
33.20
30.50
31.32
31.34
28.20
31.34
31.33
54
15.80
Gross margin%
33.97
36.02
37.75
38.18
38.33
38.55
38.56
38.86
40.16
40.03
25.55
38.86
38.44
26
25.33
Operating margin%
29.60
27.38
25.11
24.60
25.64
23.29
21.35
19.54
21.65
20.35
27.99
21.35
23.94
32
11.12
Net margin%
3.96
2.69
0.72
2.92
4.49
2.95
4.00
2.74
4.82
3.89
5.23
3.89
3.42
86
7.061
P/E ratio (avg)x
24.00
24.38
27.78
32.14
35.13
36.48
35.45
38.71
38.58
36.83
25.54
36.83
35.29
18
25.94
EV/EBITx
22.60
20.92
21.31
20.64
19.52
19.73
21.28
21.96
23.49
25.49
25.56
21.96
21.29
90
15.53
FCF yield (avg)%
22.84
20.04
19.65
17.53
15.47
16.86
16.22
14.49
16.23
16.16
19.49
16.22
16.55
79
23.43
FCF margin%
23.58
26.56
25.97
23.34
25.33
22.65
24.54
27.20
28.86
26.96
26.73
26.96
25.65
70
0.268
FCF / Net incomex
1.376
1.350
1.332
1.428
1.263
1.133
1.101
1.004
0.880
0.975
1.040
1.004
1.198
71
17.94
ROIC%
11.77
12.74
12.25
14.29
16.55
19.30
20.38
20.75
20.01
22.51
29.31
20.38
17.93
66
25.15
Return on equity%
9.63
6.98
4.11
6.76
6.59
7.57
10.52
10.84
11.78
11.47
10.48
10.84
8.60
37
19.10
Return on assets%
9.65
10.36
9.56
11.08
12.34
9.60
6.89
5.88
8.62
8.41
22.51
8.41
9.58
51
21.54
EPSFr
10.28
9.80
10.88
11.49
11.24
11.71
13.17
12.03
11.04
10.56
22.42
(1.24%)
0.49%
—
20.21
EPS growth%
4.02
6.23
4.63
2.14
2.85
1.23
2.31
2.76
4.99
1.99
23.55
2.31
2.81
82
4.65
Bookvalue per shFr
32.06
31.93
32.39
35.74
38.79
39.83
44.95
46.62
55.75
61.53
27.00
9.67%
8.62%
—
9.33
FCF per shareFr
31.28
35.15
36.94
40.59
41.47
37.97
36.88
41.33
43.02
46.19
17.71
2.18%
5.48%
—
9.69
Dividend per shFr
18.66
18.70
16.96
17.33
19.26
18.31
20.53
20.96
23.99
26.17
22.12
6.32%
4.54%
—
8.74
Div yield (avg)%
10.40
12.47
13.21
15.33
12.63
13.53
11.18
11.99
10.37
12.46
27.47
11.99
12.46
25
27.96
Payout ratio%
10.14
7.32
9.77
9.38
7.86
8.21
8.38
11.22
8.62
10.41
14.58
8.62
9.00
33
12.65
Shares (diluted)M
7.943
7.490
6.502
7.110
6.542
6.666
6.513
6.827
6.834
7.015
12.24
1.41%
(2.68%)
39
20.78
Buyback yield%
12.02
12.10
10.71
10.13
10.75
12.34
14.58
14.59
16.67
17.35
29.18
14.59
12.22
91
0.848
D/E ratiox
1.793
1.855
2.057
2.051
2.039
1.946
2.197
2.342
2.160
2.261
0.280
2.197
2.054
55
95.94
Enterprise valueFr M
485.4
438.2
436.8
420.5
395.7
374.7
402.9
417.6
428.1
423.0
743.7
1.34%
(1.61%)
22
165.0
LT debtFr M
277.9
295.3
342.9
391.9
429.1
431.6
418.2
421.3
440.4
479.5
72.38
2.25%
7.12%
7
Cost of revenue
2.00%
1.00×
Operating expenses
0.85%
0.89×
Cash and investments
13.62%