10.99
Revenuezł M
72.96
74.50
74.32
74.90
74.86
76.21
77.85
80.03
82.61
84.37
11.95
2.42%
1.50%
87
25.26
Revenue growth%
23.36
26.21
26.87
28.14
30.77
27.81
28.82
25.87
23.07
22.69
26.47
25.87
26.54
82
21.76
Gross margin%
1.10
0.40
2.14
4.58
4.78
6.94
8.11
8.89
9.04
6.21
22.13
8.11
5.49
25
2.76
Operating margin%
20.90
19.57
17.00
15.11
17.20
19.45
20.93
22.21
19.65
17.71
2.45
19.65
19.51
90
8.38
Net margin%
6.48
5.07
6.02
7.72
8.24
6.68
9.10
11.84
14.32
11.74
5.79
11.74
7.98
71
31.83
P/E ratio (avg)x
21.38
24.01
25.85
27.24
26.09
24.85
27.37
27.44
31.67
32.59
32.95
27.44
26.66
48
26.73
EV/EBITx
24.73
25.77
26.91
28.64
30.91
33.42
32.52
31.54
35.94
36.47
34.05
33.42
31.23
88
10.77
FCF yield (avg)%
6.18
4.95
2.43
1.71
4.61
4.77
2.51
1.01
0.79
0.40
20.61
1.01
2.47
29
23.65
FCF margin%
21.75
22.55
24.83
22.63
21.62
23.75
24.05
21.48
18.94
19.25
17.61
21.48
22.15
93
0.825
FCF / Net incomex
0.998
1.178
1.272
1.298
1.505
1.573
1.837
2.206
2.524
2.971
1.366
2.206
1.539
82
21.93
ROIC%
29.54
30.91
30.58
28.35
29.88
31.91
33.24
32.41
34.05
31.11
22.79
32.41
31.01
8
29.64
Return on equity%
29.84
28.62
27.54
30.41
30.02
30.27
30.85
29.93
31.53
33.53
18.25
30.85
30.14
15
5.21
Return on assets%
4.71
3.12
6.10
4.98
7.18
4.26
4.66
3.95
2.76
1.68
3.81
3.95
4.46
24
0.47
EPSzł
0.69
0.80
0.82
0.81
0.95
1.10
1.23
1.46
1.53
1.71
0.49
12.62%
10.30%
—
12.13
EPS growth%
22.38
23.74
22.43
19.87
22.41
20.82
19.49
17.29
16.49
15.26
9.52
17.29
20.35
18
0.18
Bookvalue per shzł
0.70
0.75
0.88
1.00
1.02
1.21
1.43
1.45
1.75
2.01
0.65
14.65%
11.99%
—
0.22
FCF per sharezł
0.72
0.75
0.71
0.70
0.72
0.70
0.76
0.83
0.89
0.87
0.10
3.64%
2.38%
—
0.51
Dividend per shzł
0.35
0.40
0.43
0.47
0.54
0.59
0.59
0.69
0.76
0.80
0.28
8.00%
8.63%
—
6.16
Div yield (avg)%
12.25
13.26
11.32
8.83
8.94
9.24
7.21
9.64
12.20
12.53
20.36
9.64
10.48
50
7.04
Payout ratio%
13.11
12.12
9.38
9.58
10.21
10.16
12.13
9.70
12.65
12.08
26.93
12.08
11.14
20
41.40
Shares (diluted)M
49.81
54.49
63.02
64.51
72.30
81.83
83.45
82.19
78.05
88.06
40.65
4.02%
6.26%
61
6.43
Buyback yield%
3.27
4.05
6.60
7.86
6.94
4.37
6.90
5.86
4.76
4.85
8.75
4.85
5.35
18
0.103
D/E ratiox
1.226
1.301
1.426
1.609
1.568
1.845
2.025
2.260
2.669
2.715
0.377
2.260
1.727
16
51.59
Enterprise valuezł M
33.91
32.27
34.65
38.16
41.92
42.95
40.34
44.30
47.27
50.90
4.007
3.96%
5.53%
75
36.42
LT debtzł M
39.12
41.69
37.74
36.35
38.93
37.38
36.14
39.78
41.90
40.61
28.98
0.85%
0.34%
17
Cost of revenue
0.97%
0.95×
Operating expenses
2.63%
1.12×
Goodwill & intangibles
15.83%