1.831
RevenueFr B
1.227
1.293
1.364
1.473
1.534
1.595
1.701
1.760
1.875
1.953
1.908
4.94%
5.17%
44
19.16
Revenue growth%
8.50
10.30
10.74
10.03
8.33
8.85
7.49
7.25
5.73
5.35
13.16
7.25
8.41
57
23.53
Gross margin%
19.50
20.22
18.07
20.16
18.82
15.98
18.74
20.87
19.01
21.64
11.95
19.01
19.25
12
14.52
Operating margin%
29.42
29.13
30.90
30.76
33.21
35.40
35.78
33.11
34.42
35.13
27.33
35.13
33.16
84
24.45
Net margin%
23.44
26.26
25.78
25.29
24.24
22.77
21.06
23.57
24.71
23.68
19.60
23.57
23.96
37
24.62
P/E ratio (avg)x
14.56
14.48
15.43
15.48
13.65
14.14
14.84
16.08
14.00
12.24
29.68
14.14
14.52
26
11.60
EV/EBITx
36.85
36.52
39.45
40.55
42.70
42.44
50.40
52.84
58.66
67.44
6.320
52.84
42.57
71
20.29
FCF yield (avg)%
18.27
20.48
21.12
20.79
18.67
16.42
18.20
20.54
18.67
19.52
24.14
18.67
19.10
53
28.65
FCF margin%
16.08
15.51
18.09
15.65
17.87
19.99
17.12
18.14
19.02
19.56
29.09
19.02
17.98
9
1.649
FCF / Net incomex
0.559
0.491
0.483
0.467
0.489
0.471
0.422
0.384
0.362
0.389
0.916
0.389
0.469
48
24.42
ROIC%
5.42
6.68
8.12
6.18
7.78
4.81
7.66
4.77
2.63
0.47
4.81
4.77
5.80
9
25.05
Return on equity%
24.07
23.73
22.28
24.88
27.84
27.39
29.74
28.43
30.79
31.10
10.58
29.74
27.61
46
12.97
Return on assets%
19.53
19.87
16.89
18.20
20.78
21.74
19.12
19.73
17.77
16.84
6.49
19.12
19.33
36
17.73
EPSFr
18.75
18.66
20.81
21.09
20.17
18.63
19.48
18.04
20.24
21.51
19.77
1.30%
0.55%
—
21.16
EPS growth%
10.52
10.39
8.23
10.55
10.18
12.38
11.14
8.96
6.60
5.71
25.63
8.96
10.29
33
9.51
Bookvalue per shFr
22.35
24.92
23.38
25.96
24.85
23.04
23.16
25.19
27.47
26.74
3.56
1.48%
2.08%
—
8.41
FCF per shareFr
18.92
19.13
20.89
21.13
20.82
18.57
17.84
18.93
19.83
20.78
4.72
(0.05%)
(0.01%)
—
6.83
Dividend per shFr
4.42
4.52
4.64
5.46
5.92
6.85
7.67
8.61
9.08
8.83
9.85
8.31%
6.67%
—
24.23
Div yield (avg)%
12.26
9.80
12.53
13.06
11.01
11.91
12.63
11.06
9.77
7.47
6.23
11.06
11.48
32
25.75
Payout ratio%
27.20
27.58
29.77
32.18
33.74
36.33
36.28
39.25
36.56
33.59
10.39
36.33
33.66
51
50.82
Shares (diluted)M
61.60
63.61
57.55
58.58
66.48
61.87
59.64
57.49
64.00
59.17
50.27
(2.30%)
0.50%
72
17.46
Buyback yield%
17.15
19.73
19.82
22.80
20.55
21.87
21.26
21.42
24.36
22.83
5.65
21.87
21.34
35
0.750
D/E ratiox
1.725
1.976
2.256
2.375
2.718
2.842
2.856
2.984
3.499
3.683
1.178
2.984
2.780
65
1.535
Enterprise valueFr B
1.053
1.036
1.144
1.060
1.105
1.146
1.100
1.153
1.143
1.099
0.893
(0.11%)
(0.62%)
36
0.437
LT debtFr B
1.226
1.165
1.015
0.927
0.795
0.775
0.726
0.743
0.689
0.661
0.733
(3.64%)
(5.73%)
79
Cost of revenue
4.92%
0.98×
Operating expenses
6.18%
1.10×
Spread over hurdle
10.62%