34.11
Revenuezł M
66.30
68.31
72.38
77.12
81.37
84.97
90.06
94.74
97.34
102.8
37.40
4.79%
4.89%
77
22.26
Revenue growth%
10.92
8.78
9.78
10.50
12.92
15.88
14.25
12.24
14.22
12.36
7.84
14.22
12.30
29
4.79
Gross margin%
15.08
15.65
15.20
15.01
15.87
18.74
18.30
19.01
17.34
16.72
15.56
18.30
16.29
27
11.61
Operating margin%
17.78
15.07
13.63
16.55
14.25
16.46
16.64
19.21
19.08
20.49
18.93
19.08
16.59
49
24.77
Net margin%
5.97
3.92
6.82
8.47
8.26
5.58
6.86
9.53
11.20
12.82
5.24
9.53
7.56
24
26.85
P/E ratio (avg)x
24.21
25.36
25.14
27.46
24.71
24.37
23.80
21.17
22.89
23.04
16.22
23.04
24.29
45
23.36
EV/EBITx
30.70
31.18
30.51
28.42
27.09
23.92
26.19
24.06
24.06
22.31
34.54
24.06
26.64
23
14.76
FCF yield (avg)%
12.01
11.10
12.94
15.05
12.98
14.14
15.83
16.10
13.17
12.76
7.12
14.14
13.07
10
7.87
FCF margin%
17.41
19.75
21.86
21.66
18.87
20.94
20.99
22.76
23.87
24.71
26.97
22.76
21.33
62
0.178
FCF / Net incomex
1.332
1.204
1.288
1.329
1.318
1.196
1.022
1.004
0.895
0.788
1.197
1.004
1.200
25
24.87
ROIC%
21.20
23.20
25.61
23.36
23.07
23.04
24.38
25.29
24.17
23.64
10.09
24.17
23.50
20
29.01
Return on equity%
21.03
19.03
21.14
20.14
18.88
21.00
21.59
19.05
20.92
19.20
5.81
20.92
20.53
9
15.50
Return on assets%
17.47
20.46
23.25
23.12
25.07
25.09
22.59
25.38
27.09
25.62
17.27
25.38
24.16
72
3.76
EPSzł
4.53
5.45
5.85
6.28
6.27
7.49
8.57
10.13
10.30
10.08
4.16
9.95%
9.37%
—
28.16
EPS growth%
9.99
7.88
5.52
2.96
5.42
4.98
6.89
7.84
6.97
4.15
19.49
6.89
6.21
56
2.55
Bookvalue per shzł
3.24
3.35
3.30
3.46
3.80
3.84
4.08
3.74
3.59
3.87
3.47
0.33%
0.88%
—
3.04
FCF per sharezł
2.95
3.27
2.94
2.83
2.57
2.59
2.57
2.26
2.18
2.27
1.18
(2.42%)
(1.59%)
—
3.69
Dividend per shzł
3.46
4.14
4.61
5.19
5.12
5.83
7.01
8.33
8.40
9.47
4.09
13.07%
10.57%
—
25.95
Div yield (avg)%
20.19
21.99
23.01
20.64
19.69
20.19
21.13
19.88
17.36
17.19
17.27
19.88
20.19
79
8.78
Payout ratio%
18.49
15.72
14.32
14.74
14.89
12.74
13.07
14.38
16.14
16.49
21.72
14.38
14.81
82
25.68
Shares (diluted)M
36.23
38.31
36.54
37.15
35.97
40.93
47.09
47.28
53.59
59.68
25.62
10.66%
4.68%
80
20.64
Buyback yield%
6.96
9.42
9.10
9.01
8.52
11.15
8.17
8.13
9.59
9.28
23.12
9.28
9.05
49
0.315
D/E ratiox
1.168
1.233
1.383
1.375
1.359
1.530
1.475
1.372
1.491
1.452
0.108
1.475
1.379
15
24.68
Enterprise valuezł M
31.10
34.30
39.03
35.84
34.23
32.70
30.36
33.35
34.72
38.03
41.30
2.13%
2.70%
29
97.66
LT debtzł M
54.15
52.01
46.91
44.42
44.16
44.13
42.94
39.60
35.88
38.31
96.69
(2.80%)
(3.86%)
61
Cost of revenue
4.83%
0.99×
Operating expenses
5.47%
1.06×
Property and equipment
15.91%
Spread over hurdle
22.34%