435.4
Revenuezł M
310.8
339.8
373.0
408.9
437.9
462.0
499.9
543.6
594.7
647.6
456.0
8.14%
8.30%
48
15.73
Revenue growth%
15.69
14.80
17.35
15.29
12.32
10.03
10.56
9.30
11.75
11.70
29.54
10.56
12.03
69
8.32
Gross margin%
3.59
3.02
3.38
5.72
8.69
8.06
8.79
11.46
13.87
13.85
28.97
11.46
8.37
46
9.77
Operating margin%
31.28
32.29
31.91
33.03
34.29
32.79
30.31
29.57
26.67
26.13
15.68
29.57
31.59
33
3.61
Net margin%
5.89
5.63
7.29
5.34
4.39
5.34
6.18
8.18
6.21
5.30
11.41
6.18
5.76
59
12.50
P/E ratio (avg)x
5.384
5.149
5.010
4.364
4.627
4.364
4.708
4.707
4.436
3.815
19.73
4.436
4.667
39
23.51
EV/EBITx
40.30
41.28
38.50
41.41
47.05
48.24
48.93
52.52
50.74
47.87
37.41
48.93
47.46
63
8.09
FCF yield (avg)%
7.52
10.31
13.11
10.50
13.29
12.52
13.47
15.56
14.85
13.20
9.86
13.47
13.15
15
6.42
FCF margin%
19.25
21.40
22.35
22.64
20.74
20.27
20.68
19.31
17.42
17.06
13.59
19.31
20.48
75
0.330
FCF / Net incomex
0.771
0.801
0.904
1.015
1.108
1.116
1.163
1.365
1.394
1.511
0.601
1.365
1.112
72
6.67
ROIC%
4.55
7.31
5.43
8.08
6.80
7.83
10.75
12.64
14.83
17.17
3.26
12.64
7.95
36
7.70
Return on equity%
7.98
8.11
8.07
6.36
3.57
6.08
6.39
5.10
3.27
5.49
18.94
5.49
6.22
12
13.74
Return on assets%
21.30
18.66
20.12
19.98
18.88
20.19
18.92
18.74
19.81
20.62
18.64
19.81
19.90
32
4.71
EPSzł
6.98
7.27
8.03
8.18
7.94
9.49
11.10
11.02
12.02
14.33
4.89
12.54%
9.16%
—
20.76
EPS growth%
11.51
12.59
15.59
17.51
15.11
13.19
14.19
15.68
14.06
11.15
18.92
14.06
14.13
22
3.55
Bookvalue per shzł
4.95
4.59
5.05
5.11
5.12
4.60
4.46
4.00
4.04
3.82
8.32
(5.68%)
(3.12%)
—
8.36
FCF per sharezł
13.19
15.00
17.64
17.68
21.06
23.50
24.28
28.20
31.48
36.28
2.61
11.49%
10.61%
—
6.36
Dividend per shzł
3.31
3.48
3.04
3.19
3.04
2.64
2.70
2.55
2.66
2.58
1.79
(3.22%)
(3.54%)
—
12.33
Div yield (avg)%
9.81
10.54
12.41
10.95
13.52
12.69
10.03
11.29
10.72
8.17
9.74
10.72
10.83
62
12.01
Payout ratio%
13.06
13.69
12.73
11.69
13.97
14.26
17.16
16.16
14.25
15.41
29.85
15.41
14.11
7
44.52
Shares (diluted)M
70.87
79.94
80.74
88.47
92.02
111.1
132.2
152.4
152.0
151.3
44.17
10.45%
9.96%
43
25.86
Buyback yield%
24.17
21.43
24.22
23.19
24.29
24.94
22.45
25.03
22.16
24.35
25.07
24.35
24.19
88
1.301
D/E ratiox
1.012
1.167
1.292
1.502
1.529
1.524
1.703
1.674
1.774
1.776
0.666
1.703
1.526
76
264.1
Enterprise valuezł M
105.3
108.7
124.6
145.9
171.7
183.8
191.0
201.5
198.8
221.4
199.2
5.21%
7.88%
45
45.70
LT debtzł M
311.2
333.1
357.2
316.3
350.5
318.7
346.3
385.9
381.8
422.6
444.2
3.81%
2.65%
62
Cost of revenue
8.33%
1.00×
Operating expenses
8.66%
1.03×
Spread over hurdle
16.75%