5.344
RevenueFr M
40.70
42.08
44.17
45.10
48.22
51.40
52.58
53.65
56.33
59.10
5.748
4.16%
4.18%
70
27.15
Revenue growth%
6.90
6.65
9.45
6.95
4.90
4.07
1.45
0.80
1.11
0.40
21.79
1.11
4.49
27
23.58
Gross margin%
11.94
10.27
11.47
8.96
8.17
10.64
10.10
9.33
10.34
8.25
28.81
10.10
10.19
92
2.21
Operating margin%
25.56
27.94
27.64
29.37
27.09
25.39
25.96
23.16
21.13
22.19
3.40
23.16
25.76
91
13.73
Net margin%
26.53
27.52
26.81
23.88
21.07
21.94
18.98
21.68
20.52
19.58
2.26
20.52
21.81
50
35.01
P/E ratio (avg)x
41.95
43.81
42.81
48.44
52.05
53.23
58.04
63.04
75.26
90.81
21.05
63.04
52.64
76
29.70
EV/EBITx
24.85
24.31
26.85
28.41
32.35
31.53
35.78
39.10
43.23
43.38
22.71
39.10
31.94
68
20.45
FCF yield (avg)%
15.68
14.56
14.81
13.23
12.84
13.37
12.89
15.49
17.12
14.72
29.17
14.72
14.64
27
12.32
FCF margin%
21.35
18.76
16.18
15.78
15.15
13.77
14.81
16.92
16.76
18.61
22.47
16.76
16.47
8
1.634
FCF / Net incomex
1.712
1.641
1.876
2.021
2.192
2.315
2.564
2.853
2.923
3.470
1.461
2.853
2.253
70
29.05
ROIC%
6.99
5.68
5.27
4.08
3.29
1.91
3.24
0.56
0.40
0.40
29.45
0.56
3.27
12
26.27
Return on equity%
4.91
6.70
6.09
3.45
2.06
2.85
5.17
5.18
5.88
7.73
3.33
5.18
5.17
75
25.93
Return on assets%
25.45
28.02
29.13
28.78
31.73
32.16
33.34
34.46
31.87
29.28
8.93
32.16
30.51
72
4.57
EPSFr
2.87
2.70
2.80
2.48
2.21
2.09
1.93
1.92
2.01
2.12
4.91
(0.89%)
(4.17%)
—
11.29
EPS growth%
8.90
11.52
12.27
14.89
12.03
10.83
12.95
12.13
11.81
11.50
5.15
11.81
11.92
20
0.69
Bookvalue per shFr
4.56
4.84
4.56
5.10
5.02
5.32
5.32
5.29
5.90
5.91
4.83
3.34%
3.66%
—
1.25
FCF per shareFr
2.06
2.16
2.02
1.98
1.99
1.85
1.60
1.70
1.51
1.46
4.54
(5.98%)
(4.18%)
—
2.85
Dividend per shFr
0.96
0.89
0.82
0.78
0.68
0.75
0.75
0.69
0.63
0.67
1.88
(0.24%)
(2.76%)
—
17.89
Div yield (avg)%
27.54
25.22
24.51
25.40
28.38
26.28
26.19
25.62
28.03
28.52
24.93
26.28
26.23
7
3.02
Payout ratio%
18.62
21.15
19.49
19.57
18.79
20.39
20.91
21.52
20.68
18.94
26.76
20.68
19.98
81
6.309
Shares (diluted)M
9.538
10.18
10.59
11.25
12.25
13.66
15.01
13.82
14.80
15.56
6.582
4.90%
4.66%
86
11.24
Buyback yield%
27.35
26.06
25.20
23.32
25.20
27.00
27.55
27.21
24.42
22.57
20.18
27.00
25.63
11
0.664
D/E ratiox
0.626
0.671
0.668
0.648
0.607
0.550
0.515
0.461
0.500
0.452
1.049
0.500
0.579
83
45.60
Enterprise valueFr M
38.44
43.26
42.54
42.17
45.83
47.05
47.88
53.69
56.88
61.26
29.40
5.98%
6.67%
28
43.93
LT debtFr M
59.08
65.38
69.20
71.52
79.04
92.07
105.0
110.5
110.2
127.5
19.76
10.04%
8.08%
91
Cost of revenue
4.21%
1.00×
Operating expenses
3.79%
0.96×
Spread over hurdle
11.90%