41.55
RevenueFr M
15.57
16.93
18.00
19.65
21.34
22.64
24.20
26.87
29.32
31.34
45.89
7.98%
8.36%
6
19.95
Revenue growth%
8.79
8.16
6.87
8.77
11.18
8.33
6.40
3.54
6.30
7.21
21.11
6.40
7.69
84
18.37
Gross margin%
1.45
1.15
1.68
0.40
0.40
0.40
0.40
2.09
4.99
7.36
24.49
2.09
1.30
41
20.27
Operating margin%
12.40
12.41
14.49
12.61
14.99
12.51
13.86
14.81
17.07
19.42
23.15
14.81
14.17
78
3.10
Net margin%
20.71
18.83
21.09
18.45
20.08
20.23
21.09
22.11
21.00
20.86
2.99
21.00
20.78
57
19.07
P/E ratio (avg)x
34.99
35.69
41.29
40.34
38.92
41.20
39.09
38.53
40.60
47.39
32.09
40.60
39.71
67
25.55
EV/EBITx
43.15
41.85
38.71
36.56
42.19
42.50
42.50
43.47
40.18
39.67
19.21
42.50
42.02
57
23.06
FCF yield (avg)%
13.68
12.40
13.32
12.61
14.03
12.94
10.28
11.11
13.96
16.20
26.88
12.94
13.13
7
22.18
FCF margin%
6.95
4.18
2.31
0.40
2.51
2.25
2.88
0.93
1.26
0.40
7.13
1.26
2.28
64
0.386
FCF / Net incomex
1.194
1.098
1.096
1.215
1.185
1.247
1.201
1.260
1.450
1.482
1.018
1.260
1.208
47
13.22
ROIC%
2.39
2.29
0.40
3.17
3.54
3.62
3.48
3.09
5.21
2.80
9.84
3.48
3.13
12
17.69
Return on equity%
23.96
25.91
28.04
25.83
23.74
25.53
28.48
28.38
29.37
28.34
8.69
28.38
26.97
47
23.33
Return on assets%
8.46
6.80
5.02
3.44
6.21
6.94
6.08
4.10
6.29
8.41
17.37
6.29
6.25
62
5.57
EPSFr
2.30
2.17
2.19
2.29
2.16
1.85
1.82
1.58
1.36
1.21
5.86
(10.94%)
(5.77%)
—
13.53
EPS growth%
16.96
16.95
14.80
13.33
13.43
12.93
11.13
11.70
10.22
10.78
11.10
11.13
13.13
16
3.16
Bookvalue per shFr
2.81
2.70
3.00
3.27
3.83
4.34
4.14
4.32
4.62
4.40
6.55
2.81%
6.19%
—
5.17
FCF per shareFr
1.38
1.34
1.34
1.15
1.15
1.00
1.09
1.12
1.20
1.09
2.38
(0.97%)
(2.65%)
—
4.81
Dividend per shFr
2.82
2.52
2.68
2.32
2.49
2.60
2.73
2.41
2.52
2.72
5.54
1.80%
0.52%
—
5.66
Div yield (avg)%
13.51
14.89
16.27
14.36
17.36
19.80
21.67
22.64
20.21
21.98
6.13
21.67
18.58
30
4.31
Payout ratio%
6.81
6.31
8.24
7.81
4.87
2.54
2.29
2.82
2.08
0.40
12.72
2.29
3.84
28
3.226
Shares (diluted)M
3.234
3.689
3.388
3.878
3.883
4.298
4.637
5.225
5.648
5.376
3.355
6.72%
4.23%
81
2.29
Buyback yield%
27.38
25.02
24.49
25.09
24.19
24.45
22.12
19.78
22.61
24.81
19.82
22.61
24.47
19
0.886
D/E ratiox
1.285
1.285
1.486
1.686
1.800
2.070
2.189
2.283
2.335
2.347
0.437
2.283
1.935
22
10.93
Enterprise valueFr M
34.55
34.45
40.76
43.41
46.53
52.88
52.16
57.46
66.10
75.02
25.99
10.03%
10.05%
91
15.74
LT debtFr M
49.37
54.25
61.86
65.78
75.06
74.31
81.89
87.07
80.11
84.66
21.13
2.44%
6.84%
70
Cost of revenue
8.41%
1.00×
Operating expenses
8.53%
1.02×
Cash and investments
15.12%