31.90
Revenuezł M
77.16
85.05
94.43
101.4
110.1
121.9
129.9
139.3
152.0
168.5
33.29
8.89%
9.11%
87
27.35
Revenue growth%
28.35
29.32
30.94
31.05
30.13
31.00
29.76
29.78
32.10
31.99
9.98
31.00
30.54
33
13.07
Gross margin%
7.93
6.98
9.13
8.92
10.50
10.28
9.69
7.12
6.77
5.03
7.53
7.12
8.42
56
9.64
Operating margin%
14.18
12.23
9.26
12.03
13.00
13.69
12.48
12.99
15.50
12.69
5.58
12.99
12.84
75
4.40
Net margin%
12.46
10.49
10.38
11.44
14.26
12.02
11.39
13.28
12.45
14.34
2.06
12.45
12.23
94
28.13
P/E ratio (avg)x
30.82
33.36
34.55
31.51
31.62
33.11
36.96
39.45
44.38
45.03
26.98
39.45
33.96
10
19.10
EV/EBITx
15.60
14.45
14.79
16.10
14.63
13.22
13.35
11.98
11.45
12.79
12.24
12.79
13.90
75
12.52
FCF yield (avg)%
10.53
12.97
12.65
14.80
12.68
14.47
13.31
12.31
12.17
14.84
11.47
13.31
12.82
76
3.32
FCF margin%
32.64
35.17
33.47
33.68
33.64
36.24
36.01
37.38
38.65
36.36
19.13
36.36
35.59
62
1.260
FCF / Net incomex
0.179
0.204
0.215
0.227
0.266
0.314
0.318
0.324
0.378
0.446
0.660
0.324
0.290
62
17.50
ROIC%
10.18
10.30
11.09
13.24
11.55
9.66
10.34
12.30
15.21
17.17
5.40
12.30
11.32
45
20.96
Return on equity%
29.66
27.21
26.30
24.21
26.78
27.32
30.23
29.16
30.24
31.10
6.32
30.23
28.24
82
19.41
Return on assets%
5.58
8.28
6.82
4.91
3.82
3.68
4.24
6.76
5.38
5.12
17.71
5.12
5.25
28
0.32
EPSzł
0.38
0.43
0.46
0.49
0.50
0.54
0.62
0.70
0.77
0.75
0.33
8.59%
7.55%
—
16.28
EPS growth%
24.38
22.99
20.36
20.56
19.00
18.90
16.59
13.82
11.81
11.42
25.17
13.82
18.95
67
0.33
Bookvalue per shzł
1.96
2.06
2.28
2.62
3.00
3.35
3.59
4.04
4.18
4.66
1.20
9.23%
10.66%
—
0.94
FCF per sharezł
0.83
0.87
0.87
0.88
0.87
0.76
0.78
0.82
0.83
0.84
2.12
(0.58%)
0.42%
—
1.19
Dividend per shzł
1.11
1.18
1.19
1.20
1.12
1.23
1.33
1.24
1.36
1.48
1.18
5.69%
3.58%
—
7.52
Div yield (avg)%
28.17
27.29
24.77
24.13
21.84
22.36
23.02
20.21
19.90
21.19
2.66
21.19
22.69
19
8.06
Payout ratio%
22.41
23.26
20.53
19.96
20.46
19.17
18.49
16.31
14.63
16.96
8.35
16.96
19.56
74
46.19
Shares (diluted)M
44.65
43.32
38.42
39.67
34.64
37.59
39.31
37.70
36.86
39.81
47.31
2.82%
(0.31%)
20
4.64
Buyback yield%
25.56
26.98
27.21
27.48
28.13
25.56
25.39
23.84
26.63
28.31
21.69
25.56
26.80
80
1.696
D/E ratiox
1.634
1.472
1.360
1.293
1.284
1.261
1.312
1.152
0.985
0.912
1.598
1.152
1.288
86
24.11
Enterprise valuezł M
243.8
264.3
285.6
297.4
322.1
376.1
446.8
519.8
571.3
583.4
18.33
12.61%
9.58%
24
113.6
LT debtzł M
81.29
84.15
78.00
81.67
74.25
79.63
82.16
77.74
79.29
78.90
134.6
1.22%
0.20%
44
Cost of revenue
9.01%
0.99×
Operating expenses
8.94%
0.98×
Property and equipment
19.84%
Spread over hurdle
(6.52%)