3.932
RevenueFr M
8.318
8.621
8.772
9.204
9.707
10.24
10.44
11.12
11.60
12.08
4.102
4.46%
4.36%
88
27.12
Revenue growth%
12.85
14.58
13.07
10.87
8.84
9.32
8.28
5.37
7.07
8.16
16.83
8.16
9.08
52
28.45
Gross margin%
11.99
14.66
17.41
17.39
17.85
19.44
19.69
20.68
17.95
16.44
4.77
19.44
17.63
40
28.69
Operating margin%
20.97
20.29
19.94
19.74
18.87
21.61
22.97
25.53
22.75
21.99
16.33
22.75
21.29
84
5.91
Net margin%
10.40
7.76
5.76
3.81
6.78
8.38
8.56
10.66
9.68
8.94
10.34
8.94
8.47
70
27.61
P/E ratio (avg)x
39.21
40.53
39.83
40.26
42.92
45.29
52.86
57.05
67.29
78.55
34.87
57.05
44.11
54
15.04
EV/EBITx
13.22
11.47
10.57
9.343
9.656
8.361
8.228
7.979
7.622
7.495
17.01
7.979
8.852
32
14.31
FCF yield (avg)%
10.42
10.19
12.50
14.41
11.99
10.41
11.89
10.21
12.18
13.89
17.28
11.89
11.94
27
23.31
FCF margin%
19.94
18.05
17.09
15.22
13.71
16.34
17.96
17.33
19.97
18.48
8.17
17.96
17.65
26
1.428
FCF / Net incomex
0.283
0.295
0.331
0.379
0.414
0.466
0.488
0.553
0.576
0.645
1.140
0.553
0.440
85
11.97
ROIC%
7.10
6.89
8.09
7.55
5.45
8.20
7.85
5.73
5.20
6.74
22.28
6.74
7.00
40
6.02
Return on equity%
0.40
0.40
3.20
5.21
6.01
7.89
5.50
7.62
7.98
10.60
27.21
7.89
5.76
6
21.05
Return on assets%
28.46
25.93
25.16
22.25
20.59
21.07
20.24
21.83
24.78
27.66
8.12
21.83
23.52
73
0.36
EPSFr
1.31
1.41
1.60
1.88
1.84
1.98
1.93
1.96
2.19
2.21
0.40
3.78%
6.88%
—
13.39
EPS growth%
11.75
11.71
9.19
6.28
9.15
11.36
13.77
16.10
16.27
18.29
24.57
16.10
11.73
41
0.87
Bookvalue per shFr
0.57
0.62
0.66
0.59
0.57
0.57
0.51
0.56
0.50
0.53
0.93
(1.59%)
(1.08%)
—
0.21
FCF per shareFr
0.99
1.19
1.39
1.44
1.73
1.72
2.07
2.10
2.46
2.51
0.73
7.78%
10.10%
—
0.98
Dividend per shFr
0.78
0.78
0.76
0.83
0.81
0.79
0.84
0.78
0.79
0.86
0.92
1.27%
1.36%
—
14.44
Div yield (avg)%
25.24
26.61
27.59
26.41
28.33
30.62
29.20
30.04
31.30
29.36
14.48
30.04
28.76
66
9.02
Payout ratio%
13.15
11.12
9.75
11.00
8.48
10.28
9.98
7.25
5.27
7.91
8.21
7.91
9.87
47
5.641
Shares (diluted)M
8.559
8.950
8.778
8.570
8.428
9.399
9.086
9.411
10.47
10.64
5.889
4.77%
3.00%
94
8.13
Buyback yield%
6.57
4.31
5.91
5.32
7.91
6.31
9.23
7.32
6.48
4.24
8.91
6.48
6.39
73
1.366
D/E ratiox
0.622
0.621
0.540
0.490
0.447
0.431
0.405
0.412
0.401
0.402
1.660
0.405
0.439
28
4.850
Enterprise valueFr M
4.143
4.128
4.792
4.956
5.593
6.335
6.889
6.736
7.029
7.934
7.564
7.24%
8.07%
18
7.838
LT debtFr M
3.816
3.871
4.545
4.822
5.725
6.762
6.984
7.524
8.836
10.51
3.036
12.91%
11.35%
64
Cost of revenue
4.36%
1.00×
Operating expenses
4.43%
1.01×
Property and equipment
15.74%