18.26
RevenueFr M
69.29
72.89
76.89
80.89
85.04
90.50
97.78
106.4
112.8
122.0
20.17
7.48%
6.67%
53
26.76
Revenue growth%
8.88
11.77
13.77
15.06
17.13
16.07
14.69
15.49
15.43
14.36
28.55
15.43
14.88
68
18.83
Gross margin%
13.97
11.52
14.26
14.66
14.07
12.72
15.40
13.53
11.94
9.37
27.90
12.72
13.75
81
9.85
Operating margin%
17.16
19.16
16.45
16.79
17.08
19.71
19.63
17.53
18.03
17.93
21.02
18.03
17.73
33
17.66
Net margin%
26.79
28.38
25.55
28.54
29.51
26.70
28.07
31.05
28.47
28.83
21.71
28.47
28.43
57
16.62
P/E ratio (avg)x
19.58
18.39
19.18
19.88
19.22
18.92
19.14
19.90
17.85
18.95
9.267
18.95
19.16
10
7.931
EV/EBITx
25.61
27.63
26.28
25.76
25.52
29.15
28.49
31.60
36.40
41.13
35.30
31.60
28.06
63
7.09
FCF yield (avg)%
2.21
0.40
0.40
0.66
1.17
3.78
1.70
1.64
4.28
1.99
2.36
1.99
1.67
44
14.88
FCF margin%
21.01
22.26
24.99
23.06
25.53
25.85
24.96
24.17
26.41
25.85
6.83
25.85
24.97
85
1.680
FCF / Net incomex
0.637
0.652
0.582
0.531
0.471
0.456
0.472
0.480
0.434
0.476
0.269
0.472
0.478
75
19.60
ROIC%
6.59
4.68
7.36
4.42
3.36
4.43
2.18
3.37
3.51
2.20
25.37
3.37
3.96
23
22.79
Return on equity%
18.23
18.46
21.00
21.13
21.31
23.53
23.15
21.50
23.44
24.83
21.36
23.44
21.41
66
25.00
Return on assets%
28.21
30.90
33.62
36.08
35.67
37.06
34.63
33.50
36.26
36.61
29.06
36.26
35.15
86
219.29
EPSFr
93.11
88.03
88.37
91.52
106.03
104.72
104.20
106.56
111.30
115.79
236.54
1.78%
2.76%
—
7.01
EPS growth%
23.67
23.16
23.66
22.84
21.26
22.86
23.67
22.49
20.77
22.82
22.72
22.82
22.85
66
42.32
Bookvalue per shFr
94.01
102.05
112.49
108.34
108.29
115.31
114.59
123.43
109.58
99.31
101.73
(1.72%)
1.10%
—
199.36
FCF per shareFr
116.40
111.75
96.11
103.57
108.80
100.38
106.29
106.81
98.54
102.80
216.93
(1.13%)
(0.89%)
—
33.42
Dividend per shFr
38.26
34.89
30.09
31.30
27.46
27.58
27.26
27.06
27.52
28.83
218.24
0.98%
(2.38%)
—
27.58
Div yield (avg)%
29.79
29.52
28.79
26.95
25.08
25.70
25.72
23.68
21.83
20.58
9.29
23.68
25.71
78
4.51
Payout ratio%
29.15
29.80
29.95
27.90
29.89
29.88
30.48
28.21
27.96
28.01
8.99
28.21
29.48
73
0.315
Shares (diluted)M
0.258
0.283
0.287
0.263
0.266
0.294
0.276
0.271
0.252
0.277
0.310
0.82%
0.71%
64
6.85
Buyback yield%
26.55
27.45
24.96
22.97
20.35
19.00
20.69
19.42
18.14
17.51
23.73
19.00
20.52
85
0.310
D/E ratiox
1.213
1.339
1.461
1.522
1.711
1.827
1.719
1.932
1.875
1.762
1.787
1.827
1.715
45
69.34
Enterprise valueFr M
21.69
20.65
21.38
24.66
28.26
32.32
36.92
40.50
38.40
37.89
11.85
6.04%
5.28%
14
137.4
LT debtFr M
40.56
39.55
39.22
41.87
45.40
46.08
43.21
46.61
44.08
45.24
131.4
(0.07%)
0.51%
37
Cost of revenue
6.77%
1.01×
Operating expenses
6.58%
0.99×
Goodwill & intangibles
14.66%