3.060
RevenueFr M
12.36
12.69
13.41
13.85
14.45
15.06
15.93
16.64
17.62
18.82
3.226
5.42%
4.71%
57
9.07
Revenue growth%
13.09
13.30
11.75
11.56
11.35
13.64
16.29
18.60
17.28
16.85
10.34
16.85
13.47
55
5.87
Gross margin%
17.66
17.55
20.16
17.67
14.92
16.19
18.19
15.37
17.78
16.41
27.77
16.41
17.60
73
25.52
Operating margin%
3.99
5.88
7.36
8.98
8.45
10.49
13.26
10.31
11.12
12.74
22.31
11.12
9.65
60
19.36
Net margin%
7.88
7.77
6.22
3.65
0.82
0.40
2.03
3.81
3.36
2.51
16.81
2.51
3.50
34
35.58
P/E ratio (avg)x
18.60
18.08
18.34
19.93
21.97
24.22
24.72
29.13
29.21
30.02
16.58
29.13
23.09
37
31.04
EV/EBITx
36.88
42.34
49.91
50.27
53.55
58.21
66.10
73.19
77.46
75.18
34.35
73.19
55.88
73
19.68
FCF yield (avg)%
28.68
29.70
27.47
27.56
27.39
25.69
24.34
26.67
24.15
26.98
2.51
25.69
27.19
31
28.75
FCF margin%
28.56
30.82
29.03
26.84
24.40
26.04
28.40
28.34
30.93
30.87
6.40
28.40
28.48
89
1.572
FCF / Net incomex
0.678
0.739
0.812
0.864
0.903
0.965
0.930
0.941
0.900
0.920
1.061
0.930
0.901
18
24.39
ROIC%
1.10
0.40
0.40
0.40
2.08
1.64
4.44
6.52
4.39
2.09
17.10
4.39
1.86
85
20.84
Return on equity%
4.99
3.13
1.25
3.55
3.10
5.66
2.71
0.40
0.40
1.80
10.28
1.80
2.91
11
25.27
Return on assets%
16.96
15.27
16.17
18.29
20.50
19.82
18.22
20.01
22.19
19.25
23.23
19.82
18.77
43
60.81
EPSFr
12.64
11.60
11.58
12.29
13.35
13.26
12.91
11.25
11.47
9.82
62.08
(5.96%)
(3.16%)
—
29.81
EPS growth%
15.54
14.15
14.49
14.19
15.17
15.71
13.49
14.89
17.83
14.88
17.22
14.89
14.88
9
51.42
Bookvalue per shFr
38.92
39.34
42.18
41.78
46.89
43.69
45.92
44.80
45.07
42.42
33.73
(1.98%)
1.34%
—
63.13
FCF per shareFr
13.42
13.37
14.86
13.78
12.84
13.89
13.00
12.68
11.87
11.00
14.06
(3.04%)
(1.42%)
—
16.90
Dividend per shFr
25.34
25.40
22.31
19.05
18.51
15.82
14.92
13.65
11.67
10.68
66.50
(10.41%)
(9.60%)
—
13.10
Div yield (avg)%
13.45
13.68
14.03
11.19
9.65
12.14
11.13
8.47
10.52
13.35
27.38
11.13
11.67
81
5.00
Payout ratio%
24.09
24.82
24.38
23.75
22.27
21.50
22.07
23.26
23.70
25.44
24.65
23.26
23.73
16
0.106
Shares (diluted)M
0.153
0.172
0.193
0.219
0.225
0.251
0.253
0.250
0.283
0.332
0.104
8.10%
9.39%
53
22.85
Buyback yield%
19.52
20.90
20.96
18.64
21.16
22.73
23.59
21.16
22.43
24.94
22.42
22.73
21.16
89
1.177
D/E ratiox
1.971
1.804
1.738
1.619
1.740
1.847
1.912
2.183
2.085
2.046
1.013
2.046
1.880
8
0.955
Enterprise valueFr M
25.53
27.78
27.77
30.76
31.61
32.98
35.01
39.19
46.76
52.46
5.449
10.66%
8.27%
64
13.99
LT debtFr M
11.11
11.36
12.78
13.44
13.76
14.11
14.71
15.97
16.89
18.89
13.89
6.55%
4.49%
26
Cost of revenue
4.71%
1.00×
Operating expenses
4.48%
0.98×
Property and equipment
17.15%
Spread over hurdle
(1.33%)