4.626
RevenueFr M
4.300
4.488
4.804
5.066
5.417
5.696
6.067
6.204
6.411
6.812
4.892
4.69%
5.29%
58
4.05
Revenue growth%
2.11
3.51
6.49
6.85
7.12
8.34
10.80
13.47
11.10
13.90
16.06
11.10
7.73
33
28.89
Gross margin%
23.56
20.67
18.02
15.66
14.36
14.37
13.28
11.46
14.19
14.50
18.95
14.19
14.43
33
6.64
Operating margin%
22.29
24.33
23.01
23.33
21.97
21.51
22.29
19.39
19.36
20.40
5.72
20.40
22.13
23
6.94
Net margin%
20.30
22.32
21.94
19.46
21.14
19.78
19.22
17.08
19.15
20.36
29.49
19.22
20.04
62
10.79
P/E ratio (avg)x
19.43
19.05
19.18
18.81
19.11
18.97
18.29
16.58
17.19
18.54
30.70
18.29
18.89
87
15.75
EV/EBITx
14.81
15.71
17.51
18.37
19.73
21.73
23.32
22.12
22.43
23.31
36.07
22.43
20.73
45
4.67
FCF yield (avg)%
17.52
18.57
20.97
19.73
18.99
17.88
17.79
18.37
20.08
20.26
2.45
18.37
18.78
66
10.70
FCF margin%
13.21
13.41
15.97
18.47
15.61
13.41
12.00
10.60
8.18
8.68
19.29
10.60
13.31
22
0.140
FCF / Net incomex
1.893
2.061
2.494
2.568
3.073
3.285
3.398
3.757
4.064
4.145
1.426
3.757
3.179
65
21.29
ROIC%
14.84
15.09
17.09
17.37
17.14
19.38
17.16
14.18
13.71
13.75
29.01
14.18
16.09
64
11.76
Return on equity%
16.35
16.50
18.47
16.30
17.49
18.02
19.20
21.46
23.08
20.70
10.54
20.70
18.24
26
2.94
Return on assets%
3.77
3.93
4.61
5.66
5.57
5.09
7.63
5.65
5.88
4.56
15.63
5.65
5.33
87
0.03
EPSFr
0.08
0.09
0.10
0.11
0.12
0.13
0.14
0.16
0.17
0.17
0.03
7.09%
9.36%
—
3.67
EPS growth%
30.15
31.70
32.25
31.69
30.43
27.95
30.06
31.14
32.41
33.70
17.47
31.14
31.41
29
0.07
Bookvalue per shFr
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.06
0.05
0.05
0.03
(3.45%)
(0.68%)
—
0.04
FCF per shareFr
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
2.20%
(0.35%)
—
0.05
Dividend per shFr
0.09
0.09
0.10
0.10
0.12
0.13
0.15
0.16
0.18
0.20
0.06
11.72%
9.98%
—
5.10
Div yield (avg)%
15.58
13.48
14.37
13.91
15.69
15.96
17.22
19.20
19.73
19.19
29.99
19.19
15.83
62
5.62
Payout ratio%
9.28
8.84
10.56
11.38
9.05
7.23
7.25
8.04
9.61
12.28
8.75
8.04
9.16
23
55.45
Shares (diluted)M
70.52
82.63
88.01
97.28
105.6
117.0
121.2
120.5
124.2
119.2
56.80
2.45%
6.21%
46
24.44
Buyback yield%
3.11
0.89
3.04
0.40
1.72
0.74
0.40
0.40
3.38
1.12
4.99
0.74
1.01
89
0.788
D/E ratiox
0.416
0.390
0.415
0.425
0.464
0.511
0.511
0.535
0.576
0.595
1.414
0.535
0.488
21
1.350
Enterprise valueFr M
2.119
2.395
2.324
2.249
2.400
2.292
2.211
2.338
2.437
2.319
3.665
(0.68%)
2.10%
71
2.623
LT debtFr M
1.200
1.143
1.025
1.044
1.061
1.064
1.154
1.090
1.134
1.009
2.140
(0.99%)
(1.21%)
57
Cost of revenue
5.46%
1.02×
Operating expenses
5.45%
1.02×
Cash and investments
18.06%