1.033
RevenueFr B
1.082
1.127
1.170
1.252
1.315
1.417
1.497
1.566
1.679
1.798
1.103
6.46%
5.81%
69
26.54
Revenue growth%
3.68
1.85
0.40
0.40
0.40
0.40
0.60
2.50
2.51
1.75
8.74
1.75
1.18
74
10.43
Gross margin%
23.90
23.94
20.95
21.93
24.24
21.99
19.01
20.71
22.47
23.39
27.63
21.99
22.23
90
25.07
Operating margin%
26.84
25.11
24.52
26.41
24.51
25.01
22.03
20.18
21.57
20.42
3.06
21.57
24.52
11
11.67
Net margin%
3.20
5.20
7.85
6.36
8.79
9.87
7.15
6.49
5.22
2.93
24.52
6.49
6.42
14
37.82
P/E ratio (avg)x
13.00
13.12
14.54
14.48
14.04
13.27
13.92
15.18
14.06
14.28
35.13
14.06
14.05
14
6.612
EV/EBITx
44.84
50.25
56.79
63.83
70.67
73.73
81.24
96.76
111.6
110.1
23.22
96.76
72.20
23
22.86
FCF yield (avg)%
4.81
4.93
4.87
4.57
4.06
1.70
3.86
3.35
1.54
0.40
24.36
1.70
3.96
82
10.17
FCF margin%
9.46
11.90
12.87
10.37
12.09
14.68
12.46
13.65
14.08
16.69
10.32
14.08
12.66
86
1.754
FCF / Net incomex
0.173
0.168
0.163
0.155
0.160
0.149
0.137
0.126
0.139
0.136
1.378
0.137
0.152
18
17.75
ROIC%
3.90
0.97
0.40
1.66
2.10
0.40
2.18
3.58
4.82
6.99
18.13
3.58
2.14
68
21.47
Return on equity%
9.67
6.97
7.57
9.58
7.35
8.42
10.82
8.71
10.87
10.84
3.69
10.82
9.14
72
4.86
Return on assets%
1.07
2.76
3.72
3.72
2.47
4.88
6.33
3.73
6.13
3.74
14.86
4.88
3.72
35
14.22
EPSFr
17.65
19.68
20.17
22.55
23.77
26.84
25.41
27.78
30.04
28.43
15.29
3.64%
6.15%
—
17.78
EPS growth%
0.96
3.35
0.78
0.40
0.40
2.79
2.44
3.04
5.25
5.72
6.78
3.04
2.62
15
5.87
Bookvalue per shFr
22.86
24.98
28.16
27.64
28.17
32.02
31.63
31.74
32.10
31.18
3.30
2.05%
4.86%
—
11.73
FCF per shareFr
24.52
23.20
21.43
22.57
21.67
21.05
23.45
22.14
21.60
23.61
16.51
1.73%
0.31%
—
9.78
Dividend per shFr
18.15
17.92
19.01
22.00
22.07
25.68
29.12
27.35
29.81
32.59
9.25
8.10%
5.56%
—
17.10
Div yield (avg)%
9.88
9.51
6.67
9.31
8.23
8.55
10.07
11.41
10.12
8.19
8.32
10.07
9.41
19
28.82
Payout ratio%
24.93
25.36
23.13
25.51
28.18
29.65
31.81
32.75
33.06
35.59
21.51
32.75
28.92
79
38.91
Shares (diluted)M
51.63
54.57
53.51
50.22
49.97
57.82
56.91
60.91
64.02
75.09
38.83
8.49%
5.44%
65
3.99
Buyback yield%
8.40
10.30
8.56
9.54
10.70
10.43
12.33
14.49
14.29
17.06
26.02
14.29
10.57
31
1.500
D/E ratiox
0.891
0.960
0.891
0.984
1.054
1.114
1.014
1.083
1.164
1.267
0.687
1.114
1.034
65
0.877
Enterprise valueFr B
0.502
0.559
0.672
0.777
0.918
1.055
1.137
1.109
1.138
1.127
1.361
4.19%
9.61%
95
0.154
LT debtFr B
1.026
1.074
1.187
1.092
1.035
0.959
0.935
0.956
0.904
0.972
0.142
(1.24%)
(1.33%)
57
Cost of revenue
5.81%
1.00×
Operating expenses
6.18%
1.04×
Property and equipment
16.67%
Cash and investments
15.04%
Spread over hurdle
(0.09%)