390.2
RevenueFr M
495.1
502.2
521.9
535.9
540.4
553.3
581.3
611.2
628.9
659.2
411.5
4.05%
3.36%
6
28.61
Revenue growth%
14.55
15.41
13.04
11.33
12.73
13.64
15.14
16.80
17.16
18.41
25.66
16.80
14.85
86
5.75
Gross margin%
26.23
27.32
25.77
24.80
24.35
23.63
22.12
20.95
23.03
21.16
16.44
22.12
23.99
8
13.94
Operating margin%
25.98
28.68
28.49
28.30
30.98
29.75
32.18
30.90
31.39
32.32
5.28
31.39
30.32
80
17.94
Net margin%
27.65
25.10
24.71
26.18
28.87
27.66
27.04
27.80
29.42
26.76
9.87
27.66
27.34
66
10.27
P/E ratio (avg)x
31.66
34.92
38.08
37.52
42.29
48.02
47.72
46.89
49.51
47.40
32.24
47.72
44.59
26
21.27
EV/EBITx
19.62
20.77
19.77
20.50
20.27
22.49
26.10
25.43
24.91
26.47
30.31
25.43
21.63
75
7.06
FCF yield (avg)%
21.66
19.78
16.92
19.23
21.61
22.09
19.95
19.36
20.22
21.05
20.65
20.22
20.08
32
15.96
FCF margin%
4.28
4.56
2.29
1.46
4.35
2.27
0.40
3.14
3.28
5.55
24.59
3.14
3.21
78
0.697
FCF / Net incomex
2.812
2.971
3.429
3.733
3.884
4.521
5.336
6.417
7.776
7.810
0.925
6.417
4.203
9
17.83
ROIC%
0.50
0.40
0.40
0.40
0.40
2.22
0.40
1.18
0.58
1.90
2.27
1.18
0.45
32
29.29
Return on equity%
26.51
25.73
23.85
25.50
22.99
22.31
22.10
21.04
20.96
22.92
23.36
22.10
22.95
56
11.54
Return on assets%
28.34
30.61
30.27
28.29
25.49
22.93
20.48
18.92
16.69
16.11
23.26
18.92
24.21
55
32.35
EPSFr
115.09
124.53
149.55
169.39
201.33
218.33
255.38
292.78
295.75
339.42
34.80
11.01%
12.20%
—
19.59
EPS growth%
6.51
8.90
8.68
9.39
10.00
11.20
12.61
11.48
12.12
11.25
10.24
11.48
10.60
29
37.42
Bookvalue per shFr
65.38
76.80
83.43
91.24
94.60
111.04
112.50
109.50
107.99
122.28
13.52
5.27%
6.87%
—
44.95
FCF per shareFr
50.73
44.56
46.57
43.05
38.55
37.71
39.74
34.57
37.04
40.36
32.22
0.92%
(2.38%)
—
13.47
Dividend per shFr
51.12
50.40
50.89
54.32
53.46
56.81
57.57
59.87
58.11
58.00
66.14
1.64%
0.56%
—
26.22
Div yield (avg)%
27.89
30.15
31.06
30.33
32.65
31.91
33.86
35.23
36.51
35.59
16.49
35.23
32.28
63
14.78
Payout ratio%
27.72
30.61
28.83
26.93
24.15
26.76
25.29
28.16
28.15
30.12
14.02
28.15
27.93
29
13.15
Shares (diluted)M
12.93
12.09
10.74
11.49
10.69
9.759
9.092
9.338
8.391
7.587
12.75
(6.63%)
(5.02%)
14
17.96
Buyback yield%
20.00
20.24
18.86
21.81
23.42
23.21
21.76
20.44
20.95
22.88
9.16
21.76
21.35
29
0.997
D/E ratiox
1.681
1.684
1.784
1.782
1.632
1.607
1.650
1.446
1.453
1.553
0.488
1.553
1.641
31
0.374
Enterprise valueFr B
0.833
0.836
0.920
0.859
0.961
0.984
1.021
1.141
1.143
1.285
0.396
5.99%
4.54%
94
0.673
LT debtFr B
0.564
0.577
0.688
0.676
0.758
0.869
0.962
1.022
1.201
1.165
0.878
8.96%
8.93%
26
Cost of revenue
3.40%
1.00×
Operating expenses
3.05%
0.97×
Property and equipment
18.36%
Goodwill & intangibles
17.48%