0.707
RevenueFr B
1.664
1.662
1.673
1.716
1.761
1.771
1.831
1.880
1.873
1.909
0.726
1.62%
1.35%
43
21.63
Revenue growth%
4.67
7.17
4.17
4.10
6.07
5.23
4.96
4.85
7.42
6.87
11.74
5.23
5.10
45
16.50
Gross margin%
3.30
5.70
6.58
6.52
5.85
6.10
4.19
3.88
5.79
6.66
3.58
5.79
5.82
90
21.80
Operating margin%
7.03
9.16
11.58
13.21
15.75
17.98
20.68
20.95
20.00
17.73
16.83
20.00
16.74
28
22.76
Net margin%
13.05
12.91
13.12
12.64
9.88
7.52
5.30
5.58
3.84
3.67
4.27
5.30
8.70
31
23.48
P/E ratio (avg)x
14.86
14.81
14.53
13.83
14.61
14.91
14.63
15.02
16.32
16.00
27.05
15.02
14.83
49
15.77
EV/EBITx
43.07
43.32
42.94
48.46
53.75
55.97
58.90
56.92
57.45
54.39
12.66
56.92
54.07
49
12.92
FCF yield (avg)%
15.15
18.11
19.00
17.20
18.08
17.30
19.54
16.91
15.75
14.03
6.44
16.91
17.25
34
17.52
FCF margin%
14.54
12.39
13.84
14.82
16.18
17.12
15.30
18.04
18.73
15.95
25.30
17.12
15.63
75
0.244
FCF / Net incomex
0.761
0.668
0.693
0.698
0.649
0.631
0.677
0.690
0.663
0.650
0.669
0.663
0.673
20
18.41
ROIC%
17.73
16.17
17.76
17.91
18.79
21.54
21.35
19.81
20.09
20.01
27.88
20.09
19.30
77
9.56
Return on equity%
12.96
10.56
12.02
9.64
12.54
15.06
12.64
9.79
7.13
6.07
15.94
9.79
11.29
21
21.91
Return on assets%
9.92
9.98
11.27
11.84
12.10
9.82
9.47
9.00
9.28
9.55
21.73
9.47
9.87
91
9.56
EPSFr
10.51
11.16
12.58
13.33
15.34
15.15
15.68
15.27
17.59
17.17
10.02
2.28%
5.53%
—
17.89
EPS growth%
6.99
9.96
11.02
11.70
8.72
9.81
11.19
13.72
14.85
15.82
18.89
13.72
11.10
66
4.98
Bookvalue per shFr
5.13
5.48
4.79
4.26
3.92
3.57
3.67
3.49
3.68
3.33
8.68
(3.19%)
(4.51%)
—
10.19
FCF per shareFr
7.91
8.25
8.60
9.32
10.95
12.13
13.48
14.28
15.34
14.94
3.90
6.42%
6.76%
—
4.00
Dividend per shFr
10.22
9.88
10.67
11.06
12.41
12.48
11.38
12.20
12.33
13.46
3.48
1.63%
2.73%
—
2.98
Div yield (avg)%
4.51
1.65
4.40
4.42
6.45
8.55
6.53
7.27
8.26
10.26
20.15
8.26
6.49
8
11.97
Payout ratio%
19.64
19.77
17.56
17.79
17.21
16.75
18.19
16.33
19.01
19.09
5.73
18.19
17.99
84
56.63
Shares (diluted)M
77.34
88.47
85.92
81.47
91.67
97.82
107.2
107.5
104.8
97.18
55.51
1.17%
2.44%
55
2.68
Buyback yield%
15.67
16.64
16.41
13.61
10.67
9.54
9.45
8.54
9.03
11.94
23.33
9.45
11.30
94
1.070
D/E ratiox
1.191
1.317
1.451
1.397
1.404
1.607
1.631
1.635
1.916
2.148
0.615
1.635
1.529
37
0.229
Enterprise valueFr B
2.177
2.243
2.268
2.493
2.481
2.415
2.523
2.901
3.183
3.130
0.459
4.76%
4.43%
50
0.061
LT debtFr B
0.855
0.848
0.873
0.972
1.005
0.966
0.993
0.938
1.054
1.034
1.270
0.57%
3.27%
40
Cost of revenue
0.91%
0.96×
Operating expenses
1.98%
1.06×
Goodwill & intangibles
15.39%
Spread over hurdle
46.93%