230.3
RevenueFr M
340.4
353.9
365.0
370.2
378.2
386.0
397.4
399.7
407.6
422.5
249.8
2.24%
2.57%
87
12.11
Revenue growth%
4.28
2.39
2.70
2.75
0.62
0.40
0.40
0.40
0.43
0.40
27.80
0.40
0.53
38
20.00
Gross margin%
32.62
32.74
33.27
35.23
37.41
37.18
34.55
36.83
36.97
37.33
12.68
36.97
36.03
72
6.27
Operating margin%
3.16
1.16
2.15
3.24
4.22
4.25
6.83
5.48
3.95
4.65
21.56
4.65
4.09
90
22.68
Net margin%
36.82
36.32
35.33
36.49
36.81
34.49
36.40
35.18
37.74
37.78
27.29
36.40
36.45
59
14.71
P/E ratio (avg)x
7.380
6.913
7.060
6.940
6.681
7.206
7.234
7.156
7.085
7.840
10.89
7.206
7.121
64
23.85
EV/EBITx
13.65
13.71
13.63
13.41
12.74
11.16
9.969
10.00
9.351
8.297
12.52
9.969
11.95
40
20.10
FCF yield (avg)%
23.17
21.08
23.65
20.87
22.82
21.35
21.23
21.35
24.10
26.48
24.91
21.35
22.09
61
3.74
FCF margin%
14.49
17.28
15.73
15.85
18.18
18.70
18.17
18.40
15.44
12.99
23.30
18.17
16.56
47
0.196
FCF / Net incomex
1.185
1.005
0.963
0.904
0.874
0.761
0.678
0.704
0.662
0.567
1.102
0.678
0.818
9
25.02
ROIC%
7.95
8.64
10.62
11.81
10.43
12.28
10.33
12.55
10.19
7.87
19.87
10.33
10.38
12
9.60
Return on equity%
4.83
5.53
4.30
5.30
4.14
6.07
5.90
8.21
7.17
8.19
15.46
7.17
5.71
41
26.81
Return on assets%
10.73
13.27
15.30
12.79
13.41
13.26
14.51
15.81
18.22
16.61
10.12
15.81
13.96
80
3.76
EPSFr
15.47
16.13
16.91
16.49
17.86
18.22
18.51
19.52
20.06
20.45
3.84
2.74%
2.92%
—
17.75
EPS growth%
19.10
17.23
16.83
15.12
15.05
14.05
13.50
13.26
14.82
15.43
24.14
14.05
15.08
79
17.72
Bookvalue per shFr
18.32
17.74
19.03
19.03
17.49
17.47
16.27
18.08
18.79
18.20
6.90
0.80%
(0.43%)
—
15.48
FCF per shareFr
7.94
7.34
7.06
7.19
6.89
5.94
5.35
5.59
5.29
5.62
11.39
(4.00%)
(3.86%)
—
14.38
Dividend per shFr
29.00
28.75
31.96
38.14
45.14
52.06
62.02
72.98
86.42
89.52
7.58
14.68%
12.36%
—
7.85
Div yield (avg)%
21.83
24.47
25.23
27.32
26.74
25.94
23.30
22.66
20.59
20.69
14.80
22.66
23.89
9
10.23
Payout ratio%
26.92
24.34
23.42
23.86
24.51
24.70
26.47
24.30
24.09
21.63
26.84
24.30
24.32
40
10.13
Shares (diluted)M
11.83
12.21
11.04
12.19
13.42
13.47
13.35
13.49
13.78
12.72
10.35
(1.07%)
1.20%
9
22.22
Buyback yield%
14.98
16.56
13.59
10.78
13.45
15.84
15.31
13.59
15.50
14.21
25.56
15.31
14.60
39
1.198
D/E ratiox
2.184
2.140
2.543
2.897
3.510
3.889
4.162
4.688
5.622
6.289
0.828
4.688
3.699
65
85.62
Enterprise valueFr M
364.5
410.6
436.0
454.8
546.3
608.2
599.3
715.8
754.1
789.2
41.05
7.63%
8.73%
72
263.3
LT debtFr M
138.4
129.2
124.3
140.0
130.4
119.1
134.0
135.0
133.1
130.2
442.8
(0.03%)
(0.55%)
43
Cost of revenue
2.37%
0.98×
Operating expenses
3.36%
1.08×
Property and equipment
18.38%
Spread over hurdle
16.72%