28.51
RevenueFr M
32.70
35.46
39.17
42.16
45.19
49.17
54.29
59.60
65.37
72.50
30.83
9.92%
9.38%
54
28.50
Revenue growth%
5.12
3.56
1.52
0.40
0.40
1.91
0.40
0.40
0.40
2.83
13.26
0.40
0.96
93
13.85
Gross margin%
12.96
13.46
15.05
12.33
14.49
11.89
12.75
14.01
16.13
14.14
17.02
14.01
13.74
26
24.02
Operating margin%
18.68
16.51
14.94
15.06
14.17
16.62
14.05
14.76
14.14
11.76
19.05
14.14
14.85
34
10.38
Net margin%
7.60
8.79
6.69
5.96
6.98
8.57
9.28
8.58
7.06
4.95
9.07
8.57
7.33
92
21.30
P/E ratio (avg)x
17.54
18.78
18.86
19.73
20.01
20.26
22.49
21.02
23.99
25.34
19.81
22.49
20.14
45
20.41
EV/EBITx
18.63
19.50
19.86
21.76
25.73
26.63
31.53
37.86
43.75
51.15
36.26
37.86
26.18
30
15.16
FCF yield (avg)%
6.86
4.73
7.07
8.21
8.29
10.19
10.13
9.26
8.87
6.06
20.86
9.26
8.25
41
18.27
FCF margin%
15.55
16.26
17.66
19.91
20.80
18.59
21.47
22.00
19.63
19.90
2.27
19.90
19.77
18
0.322
FCF / Net incomex
0.834
0.893
0.953
0.901
1.005
1.059
1.115
1.258
1.418
1.489
1.656
1.258
1.032
87
15.70
ROIC%
4.47
3.69
3.19
2.12
0.40
0.40
3.32
4.77
2.51
2.31
7.07
2.51
2.85
84
6.24
Return on equity%
7.51
7.32
4.56
6.81
4.94
7.82
5.17
7.76
6.90
8.38
11.54
7.76
7.11
90
13.54
Return on assets%
30.00
30.39
27.91
28.95
30.49
29.27
30.06
29.58
30.68
29.63
7.69
29.63
29.81
5
3.89
EPSFr
3.46
3.27
3.28
3.18
3.39
3.67
3.75
3.24
3.40
3.39
4.02
(0.03%)
(0.49%)
—
20.59
EPS growth%
17.85
19.14
16.43
19.14
20.87
21.79
19.28
17.77
18.25
21.21
17.07
19.28
19.14
45
9.73
Bookvalue per shFr
9.18
9.12
8.86
8.70
8.07
8.12
8.49
9.36
10.36
9.99
10.46
4.37%
1.37%
—
4.54
FCF per shareFr
9.45
9.76
10.62
11.65
12.87
12.14
13.71
13.09
14.61
14.42
10.16
2.31%
3.52%
—
4.87
Dividend per shFr
19.26
19.97
20.07
20.80
23.43
23.10
25.02
28.40
29.63
28.05
8.39
3.66%
5.21%
—
29.69
Div yield (avg)%
28.83
27.50
24.95
22.54
19.61
17.65
20.10
18.95
16.55
14.53
15.95
17.65
19.86
27
5.01
Payout ratio%
17.36
19.92
21.41
20.16
17.57
15.44
12.60
11.03
13.47
12.46
28.17
12.60
16.40
83
2.411
Shares (diluted)M
2.479
2.498
2.398
2.673
2.789
2.667
2.752
3.039
3.365
3.893
2.420
6.90%
3.91%
47
19.79
Buyback yield%
2.88
3.10
1.70
0.71
0.40
0.40
1.23
1.40
0.40
0.40
19.33
0.40
0.97
66
0.561
D/E ratiox
0.924
0.886
0.889
0.934
1.049
1.009
0.918
0.880
0.985
1.093
1.493
0.985
0.929
35
5.234
Enterprise valueFr M
41.02
46.90
47.28
45.98
54.61
53.22
56.40
62.18
72.04
80.16
59.30
7.98%
7.06%
93
27.55
LT debtFr M
38.64
40.58
42.92
45.99
50.06
52.67
56.78
56.29
56.80
60.88
18.02
3.99%
6.55%
38
Cost of revenue
9.67%
1.03×
Operating expenses
9.20%
0.98×
Cash and investments
15.09%