34.75
RevenueFr M
38.29
42.51
47.03
51.95
55.65
60.33
66.18
72.59
77.34
83.64
36.62
8.49%
8.99%
25
2.67
Revenue growth%
1.07
2.92
3.76
2.85
3.15
4.17
3.62
5.69
7.16
5.28
21.78
5.28
3.69
75
15.19
Gross margin%
0.40
0.40
2.09
5.02
7.88
7.78
5.87
7.31
7.38
7.10
10.22
7.31
6.49
79
21.08
Operating margin%
0.40
2.43
0.40
3.13
1.56
1.67
4.59
7.30
7.35
5.56
24.90
5.56
2.78
60
17.93
Net margin%
10.72
9.79
11.62
13.86
14.45
15.27
12.42
12.60
13.28
10.48
21.74
12.60
12.51
92
36.45
P/E ratio (avg)x
15.57
17.78
20.02
22.12
24.62
26.51
30.01
32.57
36.35
42.04
32.94
32.57
25.56
70
34.34
EV/EBITx
36.75
36.95
39.38
46.56
55.37
65.14
66.41
71.79
84.79
87.33
29.10
71.79
60.25
35
16.22
FCF yield (avg)%
18.16
15.43
17.17
19.28
18.00
18.71
17.78
17.58
18.06
16.36
27.05
17.78
17.89
43
22.51
FCF margin%
10.11
12.21
14.61
17.43
18.79
18.57
20.85
23.70
22.78
20.40
6.95
20.85
18.68
50
0.950
FCF / Net incomex
1.036
0.996
0.910
0.971
0.850
0.755
0.663
0.677
0.602
0.532
1.377
0.663
0.802
61
20.19
ROIC%
23.18
22.52
25.06
25.63
23.00
20.23
20.48
18.02
15.49
15.84
12.64
18.02
21.50
30
13.02
Return on equity%
35.01
36.11
38.14
41.13
39.91
38.71
40.29
37.90
34.98
32.12
9.79
37.90
38.02
49
17.73
Return on assets%
1.45
3.23
2.13
0.40
0.40
1.04
0.40
2.19
0.40
0.40
6.62
0.40
0.72
65
1.65
EPSFr
2.70
2.83
2.96
3.04
3.41
3.27
3.60
3.65
3.93
4.11
1.81
3.80%
5.39%
—
28.56
EPS growth%
0.40
0.40
2.65
5.16
7.63
10.00
9.58
9.61
9.08
6.12
6.36
9.58
6.88
90
2.84
Bookvalue per shFr
2.92
2.97
3.23
3.40
4.08
4.09
4.00
4.21
4.23
4.44
0.99
1.72%
5.62%
—
0.86
FCF per shareFr
0.84
0.80
0.86
0.96
0.87
0.99
0.98
1.00
0.98
1.10
2.42
4.79%
2.48%
—
2.53
Dividend per shFr
5.72
6.51
6.96
7.95
8.77
8.89
9.38
10.31
12.03
11.92
1.89
6.34%
9.70%
—
23.82
Div yield (avg)%
3.31
0.75
0.47
0.40
3.15
4.52
1.81
2.42
2.98
5.79
29.26
2.98
2.70
59
3.09
Payout ratio%
18.52
16.17
19.09
16.43
15.25
17.18
19.62
17.49
15.02
15.85
12.60
17.18
16.80
37
20.40
Shares (diluted)M
21.24
21.29
20.71
21.00
21.46
22.22
25.25
24.00
23.13
21.53
20.14
0.07%
(0.37%)
10
14.60
Buyback yield%
14.95
15.01
17.62
17.45
16.22
17.65
20.57
18.17
18.82
20.67
16.94
18.82
17.64
17
1.621
D/E ratiox
0.377
0.401
0.419
0.465
0.544
0.628
0.666
0.705
0.812
0.906
1.447
0.705
0.586
44
6.998
Enterprise valueFr M
39.97
38.37
42.49
48.91
50.25
53.65
63.09
71.56
78.04
87.05
34.30
11.61%
9.69%
80
8.541
LT debtFr M
68.37
79.57
92.86
98.75
115.0
122.1
127.0
129.1
141.5
139.3
29.82
3.92%
7.93%
6
Cost of revenue
9.30%
1.03×
Operating expenses
8.51%
0.96×
Property and equipment
17.02%
Spread over hurdle
28.27%