28.05
RevenueFr M
43.86
45.88
48.00
49.83
51.00
51.09
51.46
52.97
55.23
30.50
31.40
2.08%
3.03%
69
28.03
Revenue growth%
27.84
28.80
26.26
28.15
29.90
28.57
26.49
23.52
21.50
10.75
21.94
26.49
27.16
87
16.45
Gross margin%
10.23
9.71
9.92
9.58
8.12
8.50
9.92
10.71
10.74
25.79
25.82
9.92
9.92
39
17.97
Operating margin%
4.43
6.37
3.84
6.65
7.87
7.07
6.31
9.00
6.29
4.51
29.83
7.07
6.34
36
2.37
Net margin%
12.07
11.20
13.46
13.49
13.53
16.28
14.95
12.75
11.16
23.27
10.09
13.53
13.38
55
8.765
P/E ratio (avg)x
8.062
8.357
8.352
9.005
9.675
9.215
9.480
10.20
9.361
9.891
16.46
9.480
9.165
70
25.18
EV/EBITx
15.56
17.93
20.93
23.57
27.62
27.59
33.19
37.01
42.10
32.92
23.22
33.19
25.58
39
10.42
FCF yield (avg)%
16.52
14.47
14.88
12.76
12.99
11.60
9.81
7.33
6.99
15.63
18.69
9.81
12.88
33
21.68
FCF margin%
28.24
27.52
29.36
26.95
24.89
22.38
23.63
24.90
27.37
7.51
4.37
24.89
27.16
49
1.543
FCF / Net incomex
0.722
0.751
0.808
0.751
0.748
0.678
0.643
0.567
0.488
0.142
0.224
0.643
0.706
15
24.49
ROIC%
13.31
13.63
12.06
13.16
11.70
9.84
8.13
6.54
6.99
10.31
22.57
8.13
11.88
31
22.79
Return on equity%
1.53
1.27
0.40
1.08
1.78
3.34
2.83
1.27
1.63
8.69
16.10
1.78
1.58
66
13.77
Return on assets%
18.31
20.90
21.44
23.86
25.31
27.92
28.72
28.27
27.23
16.07
12.92
27.92
24.58
93
1.38
EPSFr
1.59
1.75
1.69
1.67
1.98
1.92
2.08
2.21
2.12
1.45
1.67
4.89%
2.40%
—
6.74
EPS growth%
15.80
16.78
16.60
18.57
19.28
17.21
16.35
18.11
20.49
2.74
21.16
18.11
17.00
24
4.80
Bookvalue per shFr
7.15
7.23
7.96
7.64
7.78
8.71
9.30
8.66
9.69
7.18
7.58
4.87%
4.65%
—
4.31
FCF per shareFr
6.14
6.27
6.33
7.19
7.47
8.12
9.44
8.94
10.12
6.23
3.47
7.08%
5.59%
—
2.71
Dividend per shFr
7.44
8.39
9.35
10.40
10.76
12.38
13.63
12.98
14.16
1.65
7.22
6.37%
7.14%
—
27.92
Div yield (avg)%
7.19
5.68
3.12
4.03
1.72
4.35
6.57
5.78
5.34
18.79
8.29
5.34
5.51
46
13.22
Payout ratio%
18.32
18.13
16.41
14.41
15.07
13.72
10.91
11.83
11.82
12.38
2.84
11.83
14.74
89
3.281
Shares (diluted)M
4.682
5.364
6.353
6.443
6.812
7.190
7.606
8.442
9.493
3.278
3.448
8.06%
7.89%
14
26.78
Buyback yield%
1.94
2.20
1.02
0.40
2.32
3.35
4.61
3.61
4.14
19.89
25.60
3.61
2.84
59
0.790
D/E ratiox
0.725
0.721
0.696
0.747
0.641
0.607
0.576
0.615
0.562
0.128
1.149
0.607
0.668
32
13.59
Enterprise valueFr M
28.22
33.62
36.99
36.62
41.43
40.78
40.15
45.94
50.91
34.62
17.65
6.81%
7.32%
52
23.07
LT debtFr M
22.10
22.13
23.73
23.72
21.15
22.32
19.17
16.55
15.79
4.361
26.00
(7.82%)
(3.30%)
25
Cost of revenue
3.45%
1.04×
Operating expenses
2.71%
0.97×
Cash and investments
15.31%
Spread over hurdle
24.38%