3.459
RevenueFr B
4.567
4.666
4.689
4.834
5.001
5.147
5.266
5.417
5.573
5.830
3.713
3.11%
2.89%
57
19.78
Revenue growth%
8.46
10.94
10.84
11.43
10.67
13.66
11.54
10.32
9.94
12.30
19.20
11.54
10.89
16
7.54
Gross margin%
23.74
24.66
26.86
24.11
24.85
23.32
20.42
22.13
20.01
21.62
2.09
21.62
23.53
22
17.24
Operating margin%
9.31
8.36
11.34
9.38
10.04
9.62
6.89
6.21
5.96
8.70
28.10
6.89
9.01
67
24.39
Net margin%
14.77
11.98
11.77
14.68
16.32
17.99
15.41
14.81
12.78
11.52
10.30
14.81
14.73
79
8.855
P/E ratio (avg)x
21.03
21.84
24.22
24.19
21.81
24.41
27.02
29.52
26.35
26.30
11.19
26.35
24.31
72
19.71
EV/EBITx
65.92
79.18
85.82
89.38
98.12
105.4
120.8
143.3
161.8
192.2
37.06
143.3
101.8
34
2.82
FCF yield (avg)%
2.76
1.01
0.40
0.40
1.42
1.54
3.22
5.82
7.82
6.55
23.98
5.82
2.15
80
6.35
FCF margin%
24.80
24.73
26.94
25.67
24.77
22.29
21.17
22.20
22.32
20.43
11.98
22.20
23.53
54
0.443
FCF / Net incomex
0.660
0.683
0.730
0.839
0.884
0.859
0.988
1.101
1.273
1.466
1.621
1.101
0.872
16
21.76
ROIC%
21.92
20.79
23.74
25.90
28.02
29.91
29.44
31.27
33.88
32.00
19.34
31.27
28.73
73
6.37
Return on equity%
21.43
19.99
17.55
20.21
19.93
21.13
20.09
17.35
19.63
17.59
3.45
19.63
19.96
80
11.42
Return on assets%
5.48
4.65
4.97
6.24
4.92
7.57
10.32
12.89
13.45
13.21
23.16
12.89
6.91
90
19.43
EPSFr
92.49
106.06
115.90
129.66
141.85
147.10
149.37
168.20
160.07
153.25
19.82
1.56%
6.55%
—
30.00
EPS growth%
4.61
6.27
3.85
6.35
4.31
3.38
1.07
2.81
5.57
4.51
28.46
3.38
4.41
58
43.22
Bookvalue per shFr
19.34
22.65
21.77
22.48
21.46
25.02
25.69
26.16
28.38
31.10
60.04
7.70%
4.43%
—
72.60
FCF per shareFr
52.28
56.87
61.49
59.50
59.33
55.74
51.67
50.67
56.73
55.64
13.04
(1.28%)
2.00%
—
46.89
Dividend per shFr
15.36
15.79
15.64
17.58
19.20
20.30
22.75
22.62
24.66
25.98
15.22
6.24%
7.16%
—
10.48
Div yield (avg)%
27.75
25.05
26.36
28.07
27.53
27.24
26.83
28.83
28.63
25.74
7.18
27.24
27.38
63
11.22
Payout ratio%
20.86
20.57
21.80
21.87
23.62
24.16
27.11
25.27
23.47
24.00
8.03
24.16
23.55
93
30.07
Shares (diluted)M
49.90
55.87
52.59
57.41
61.91
66.58
66.88
68.05
66.94
74.73
30.15
3.84%
5.35%
25
17.87
Buyback yield%
30.94
28.51
25.62
23.99
24.41
26.95
26.68
27.01
27.61
29.58
20.98
27.01
26.98
49
0.516
D/E ratiox
0.527
0.548
0.612
0.637
0.594
0.634
0.714
0.697
0.786
0.796
1.415
0.714
0.635
22
1.573
Enterprise valueFr B
5.778
5.170
5.646
5.868
5.722
5.987
5.624
5.718
6.384
5.866
6.530
0.50%
(0.13%)
83
5.082
LT debtFr B
3.727
3.969
4.159
4.497
4.844
4.654
4.785
5.594
5.630
6.455
1.224
5.91%
5.08%
72
Cost of revenue
3.02%
1.01×
Operating expenses
3.19%
1.03×
Property and equipment
17.52%
Spread over hurdle
(0.88%)