474.4
Revenuezł M
553.4
565.7
572.5
580.2
591.9
599.6
620.0
637.0
659.0
685.0
495.5
2.97%
2.45%
74
9.72
Revenue growth%
25.78
25.81
26.57
23.98
22.99
25.13
23.25
22.61
24.55
21.86
14.96
23.25
24.27
26
9.24
Gross margin%
17.06
16.58
16.61
16.75
17.07
19.35
22.26
24.92
22.00
23.10
8.73
22.26
18.21
83
4.08
Operating margin%
5.57
4.53
5.49
3.77
4.36
2.99
4.33
6.70
6.61
6.53
20.66
6.53
5.01
47
8.95
Net margin%
25.19
22.45
19.96
18.77
20.31
18.72
15.95
17.52
18.67
18.67
20.58
18.67
18.74
29
14.28
P/E ratio (avg)x
45.81
50.85
60.66
66.06
68.85
83.57
86.10
97.67
115.4
126.1
25.64
97.67
76.21
34
20.44
EV/EBITx
58.38
56.91
57.13
57.84
68.65
74.51
88.54
107.1
116.3
126.3
17.27
107.1
71.58
5
28.91
FCF yield (avg)%
16.63
14.14
12.39
11.71
14.41
11.72
11.58
12.37
12.87
12.03
4.84
12.03
12.38
64
22.85
FCF margin%
2.22
1.11
2.21
0.40
1.78
0.47
0.40
0.40
0.40
1.80
6.63
0.40
0.79
25
1.389
FCF / Net incomex
1.226
1.225
1.196
1.278
1.267
1.391
1.490
1.485
1.374
1.284
1.268
1.391
1.281
13
9.45
ROIC%
10.84
10.86
9.66
7.64
4.73
2.43
2.91
1.34
0.40
1.53
5.93
1.53
3.82
22
18.93
Return on equity%
24.50
24.02
22.18
19.26
18.18
19.44
21.75
24.59
22.52
21.35
23.92
21.75
21.97
20
13.20
Return on assets%
15.50
15.44
15.40
16.00
13.29
14.10
15.15
13.03
12.35
14.81
10.85
14.10
14.98
31
9.11
EPSzł
3.41
3.39
3.61
4.16
4.09
4.47
4.53
5.39
6.02
6.20
9.43
8.69%
7.02%
—
13.88
EPS growth%
16.31
14.96
13.53
14.39
15.96
18.44
17.70
14.83
14.45
16.47
27.77
16.47
15.46
28
4.44
Bookvalue per shzł
8.59
9.29
9.43
10.06
10.68
11.98
14.35
16.98
19.07
19.93
10.53
13.28%
8.59%
—
3.93
FCF per sharezł
8.42
9.17
10.50
10.87
10.30
11.01
12.13
14.00
16.30
18.38
10.33
12.27%
7.63%
—
3.21
Dividend per shzł
2.35
2.38
2.49
2.80
2.87
3.04
3.14
2.99
2.77
2.59
8.56
(2.03%)
2.21%
—
19.79
Div yield (avg)%
22.22
22.95
20.32
21.55
18.67
19.42
20.26
19.32
18.79
19.29
10.75
19.32
19.84
26
28.33
Payout ratio%
21.34
23.73
24.99
24.91
24.81
26.43
28.36
28.07
28.04
27.60
15.05
28.04
25.71
87
58.51
Shares (diluted)M
56.43
59.77
57.86
58.13
51.13
53.67
49.82
48.88
46.89
46.11
59.20
(2.05%)
(1.74%)
54
17.85
Buyback yield%
24.34
26.80
28.05
26.51
29.19
27.95
30.09
29.26
27.47
25.00
23.25
27.95
27.71
85
0.337
D/E ratiox
0.846
0.989
0.965
1.111
1.131
1.336
1.263
1.434
1.415
1.439
0.293
1.415
1.197
36
332.5
Enterprise valuezł M
420.7
403.8
385.1
343.6
369.5
373.9
417.2
387.1
392.8
422.8
250.6
2.73%
(0.42%)
91
607.9
LT debtzł M
329.6
364.6
378.2
388.7
348.1
322.5
364.1
329.3
294.6
264.6
481.0
(5.34%)
(1.08%)
44
Cost of revenue
2.46%
1.00×
Operating expenses
2.75%
1.03×
Goodwill & intangibles
18.59%
Property and equipment
18.16%
Spread over hurdle
(0.39%)