35.32
RevenueFr M
180.6
187.4
186.5
189.8
188.1
192.7
198.9
198.7
202.0
208.8
37.05
2.11%
1.81%
39
15.26
Revenue growth%
21.09
23.21
22.63
23.29
25.89
23.84
25.56
26.96
28.44
29.40
21.27
26.96
24.70
88
7.72
Gross margin%
3.58
5.38
2.79
1.46
0.40
0.40
0.40
3.03
2.38
0.40
20.04
0.40
1.92
48
15.49
Operating margin%
4.81
4.54
4.24
3.96
1.07
0.89
0.40
0.40
0.40
3.21
10.55
0.40
2.14
83
14.63
Net margin%
11.81
9.73
7.22
5.94
6.54
7.21
5.90
7.29
8.91
11.03
13.48
7.29
7.26
7
22.94
P/E ratio (avg)x
26.63
30.55
34.45
36.45
34.55
34.57
39.80
44.32
42.81
46.43
10.31
42.81
35.51
13
11.10
EV/EBITx
32.29
34.62
35.32
37.92
36.01
39.43
37.30
36.55
34.35
34.94
8.413
36.55
35.67
89
14.55
FCF yield (avg)%
8.62
5.66
4.71
2.81
1.23
4.19
2.66
2.88
0.43
1.47
3.64
2.66
2.85
76
3.16
FCF margin%
6.63
5.60
8.45
8.21
10.09
11.44
8.78
6.50
8.24
6.40
18.22
8.24
8.23
59
1.687
FCF / Net incomex
1.834
2.021
2.117
2.331
2.427
2.684
2.853
3.152
2.949
3.185
0.601
2.949
2.555
15
6.34
ROIC%
24.65
23.27
20.36
18.15
19.30
21.20
23.56
25.66
27.04
28.81
27.58
25.66
23.41
22
29.33
Return on equity%
17.74
15.85
14.38
16.97
18.56
15.66
17.68
18.62
16.53
15.73
16.87
16.53
16.75
47
8.86
Return on assets%
13.24
12.45
14.41
15.85
13.30
14.60
15.77
15.51
14.36
12.90
24.42
14.60
14.39
13
114.08
EPSFr
304.86
287.24
304.84
299.87
317.70
336.10
335.59
360.09
353.80
379.10
124.64
3.60%
2.71%
—
17.99
EPS growth%
19.13
20.78
20.67
18.47
19.31
22.07
23.25
21.04
23.59
26.05
27.12
23.25
20.91
36
245.61
Bookvalue per shFr
406.28
401.39
374.34
356.39
411.03
413.59
460.21
443.31
455.48
523.36
127.79
4.95%
2.73%
—
131.96
FCF per shareFr
98.36
106.14
105.14
99.94
92.78
82.96
81.51
76.29
82.50
74.69
164.86
(4.24%)
(3.53%)
—
308.75
Dividend per shFr
80.66
68.73
71.22
70.13
69.33
68.30
63.38
61.10
58.65
60.12
294.41
(2.81%)
(4.33%)
—
21.88
Div yield (avg)%
25.28
25.13
24.07
24.43
25.32
26.53
27.59
26.77
25.16
27.23
26.53
26.77
25.30
21
11.70
Payout ratio%
8.56
7.48
9.83
8.76
8.30
7.82
8.03
7.94
5.63
4.10
17.58
7.82
7.98
40
0.514
Shares (diluted)M
0.760
0.844
0.930
0.973
1.163
1.317
1.376
1.585
1.807
1.943
0.521
10.82%
9.62%
58
4.18
Buyback yield%
25.43
27.67
28.11
28.61
27.04
24.24
22.24
19.64
18.06
19.30
13.35
19.64
24.83
83
0.983
D/E ratiox
1.474
1.541
1.654
1.448
1.561
1.476
1.622
1.624
1.490
1.533
1.152
1.533
1.537
94
132.6
Enterprise valueFr M
104.8
104.2
115.4
136.8
156.4
176.3
197.0
214.7
224.9
248.9
84.26
9.74%
10.37%
35
136.4
LT debtFr M
60.21
59.24
63.85
70.46
75.62
86.73
85.24
81.51
84.73
96.81
96.38
5.06%
5.22%
82
Cost of revenue
1.63%
0.98×
Operating expenses
2.02%
1.02×
Cash and investments
19.87%
Goodwill & intangibles
16.65%