105.9
Revenuezł M
387.4
408.0
416.9
430.3
455.2
478.3
494.4
504.4
521.0
109.0
127.5
3.90%
3.43%
25
28.97
Revenue growth%
24.56
22.64
24.74
27.62
25.15
27.25
27.88
27.82
28.27
29.23
17.37
27.82
26.43
33
9.37
Gross margin%
10.52
8.95
9.86
10.70
13.69
13.92
13.59
14.99
16.83
4.49
28.47
13.92
12.80
6
20.28
Operating margin%
19.08
19.38
19.57
18.70
16.95
15.73
15.78
15.86
18.44
11.10
21.76
15.86
17.70
12
21.17
Net margin%
1.38
1.95
0.40
0.40
0.81
0.40
0.40
0.40
1.47
16.59
5.56
0.40
0.61
24
21.65
P/E ratio (avg)x
25.64
23.79
21.59
22.72
24.10
27.20
29.90
33.22
30.91
6.541
22.94
29.90
25.74
85
37.80
EV/EBITx
29.68
31.71
36.23
33.80
34.56
33.00
38.16
40.90
44.49
27.29
36.42
38.16
34.18
47
10.16
FCF yield (avg)%
0.66
0.71
1.26
2.14
0.40
1.67
2.10
2.97
2.38
23.15
25.04
2.10
1.89
11
3.98
FCF margin%
14.39
12.65
9.83
10.16
11.41
8.98
6.59
4.38
1.98
27.11
10.56
6.59
9.99
9
0.508
FCF / Net incomex
1.743
1.643
1.606
1.793
1.745
1.736
1.711
1.663
1.645
1.450
0.101
1.711
1.687
8
10.17
ROIC%
17.60
18.68
16.81
18.98
19.30
17.42
15.33
15.72
14.83
21.15
18.01
15.72
17.11
89
8.03
Return on equity%
9.93
12.68
10.79
9.82
8.16
7.27
4.76
6.48
5.26
11.04
29.16
6.48
8.99
41
25.17
Return on assets%
10.21
11.05
9.37
11.82
9.30
6.33
6.62
7.51
5.04
28.75
17.38
6.62
9.34
58
10.33
EPSzł
15.00
16.76
15.20
14.99
14.73
16.39
18.11
17.10
16.94
11.19
11.84
2.47%
0.47%
—
2.10
EPS growth%
17.69
19.89
19.25
21.64
19.79
22.68
20.05
21.53
24.28
6.96
10.50
21.53
19.97
40
22.91
Bookvalue per shzł
14.83
14.04
15.22
17.06
18.34
17.46
20.34
21.15
21.24
19.08
5.66
4.48%
5.08%
—
4.68
FCF per sharezł
27.99
30.13
33.85
36.35
39.25
44.33
48.71
45.78
41.90
16.33
13.22
2.88%
4.44%
—
7.30
Dividend per shzł
15.14
13.12
13.05
11.80
10.10
9.79
9.72
10.10
9.45
20.97
7.76
(4.34%)
(6.62%)
—
13.65
Div yield (avg)%
19.76
20.88
22.90
21.33
19.05
16.39
19.18
22.17
23.22
18.47
22.94
19.18
20.32
81
24.25
Payout ratio%
23.73
21.40
22.11
23.21
21.13
21.35
19.41
17.32
16.86
24.72
7.89
19.41
21.38
36
15.78
Shares (diluted)M
17.90
18.57
17.65
16.11
16.02
17.13
15.63
16.71
16.02
15.52
16.05
(0.11%)
(0.61%)
10
21.75
Buyback yield%
15.40
14.76
16.83
16.42
13.94
15.83
13.52
13.88
13.18
20.40
6.58
13.88
14.35
86
0.573
D/E ratiox
0.899
0.840
0.886
0.917
0.802
0.850
0.778
0.723
0.729
1.403
1.327
0.778
0.845
71
261.9
Enterprise valuezł M
257.8
267.4
279.2
302.0
274.4
244.3
245.7
234.0
244.0
241.9
301.2
(4.18%)
(2.78%)
89
313.4
LT debtzł M
47.44
54.03
58.69
57.81
58.12
62.46
62.52
65.29
74.40
152.0
191.1
5.17%
5.88%
69
Cost of revenue
2.77%
0.94×
Operating expenses
4.02%
1.06×
Cash and investments
18.13%
Spread over hurdle
13.03%