105.6
Revenuezł M
196.3
204.3
214.6
225.1
235.2
244.2
255.4
266.6
273.4
287.8
111.2
4.12%
4.45%
69
16.61
Revenue growth%
8.96
8.68
11.11
8.85
8.19
5.63
4.01
6.91
7.05
7.63
20.45
6.91
7.91
41
13.48
Gross margin%
31.49
30.64
28.46
26.00
25.33
25.71
22.91
23.27
24.89
23.25
20.59
23.27
25.52
42
5.58
Operating margin%
14.20
12.81
12.30
14.49
11.71
11.99
9.25
8.05
8.09
9.27
17.45
9.25
11.85
80
28.05
Net margin%
7.56
7.95
6.31
7.68
7.28
8.76
6.48
6.93
7.21
8.27
7.07
7.21
7.42
45
34.92
P/E ratio (avg)x
9.775
9.775
10.41
10.66
9.932
8.846
9.368
7.957
8.052
8.259
22.30
8.259
9.571
38
9.874
EV/EBITx
17.27
16.47
15.85
15.76
17.85
18.04
17.25
17.00
17.92
18.58
29.49
17.92
17.26
79
24.70
FCF yield (avg)%
30.56
30.11
32.40
34.00
33.31
35.11
35.24
36.53
39.13
39.63
22.43
36.53
34.55
19
7.22
FCF margin%
15.06
14.40
15.38
13.74
13.12
13.33
13.98
12.37
11.05
13.11
15.01
13.11
13.53
66
0.497
FCF / Net incomex
0.578
0.551
0.518
0.490
0.525
0.484
0.464
0.469
0.470
0.462
0.967
0.469
0.487
61
5.23
ROIC%
0.40
2.21
1.35
2.83
0.84
0.68
0.40
0.86
0.40
3.25
22.12
0.68
0.85
48
8.85
Return on equity%
9.44
8.31
6.36
3.65
6.41
6.21
7.59
8.61
11.39
13.10
20.70
8.61
7.95
40
4.27
Return on assets%
4.95
2.69
1.80
1.67
3.09
1.96
0.87
2.58
0.40
1.29
24.60
1.29
1.88
74
1.90
EPSzł
1.36
1.42
1.48
1.43
1.53
1.48
1.49
1.55
1.61
1.51
2.11
(0.21%)
1.69%
—
16.12
EPS growth%
11.38
9.02
9.24
9.24
10.86
9.54
7.76
6.19
3.85
3.17
7.88
6.19
9.13
13
2.09
Bookvalue per shzł
3.69
3.57
3.68
3.55
3.63
3.93
4.65
5.44
5.28
6.16
1.02
11.13%
6.12%
—
1.70
FCF per sharezł
2.24
2.37
2.23
2.54
2.53
2.51
2.69
2.58
2.39
2.46
1.27
(0.57%)
0.92%
—
2.80
Dividend per shzł
3.49
3.88
3.58
3.32
3.05
2.94
2.85
2.74
2.58
2.32
2.32
(5.31%)
(3.65%)
—
20.46
Div yield (avg)%
22.20
21.42
19.79
21.48
19.80
19.66
17.82
15.16
14.45
13.56
24.08
15.16
19.73
63
29.33
Payout ratio%
13.25
16.02
18.22
18.02
20.56
21.15
22.19
22.03
24.18
24.30
25.19
22.19
20.86
22
99.07
Shares (diluted)M
108.2
119.1
123.4
120.6
109.6
109.8
107.6
114.1
121.2
118.5
97.76
1.57%
(0.06%)
12
21.78
Buyback yield%
15.85
17.27
15.75
14.69
11.82
12.73
12.21
13.36
11.86
14.28
15.47
12.73
13.82
40
0.446
D/E ratiox
0.755
0.753
0.773
0.758
0.770
0.723
0.833
0.935
1.034
1.093
1.091
0.935
0.772
17
194.7
Enterprise valuezł M
174.0
174.2
166.9
188.5
189.9
215.1
227.5
226.0
217.2
226.9
23.07
3.63%
2.71%
95
69.54
LT debtzł M
154.7
132.4
138.9
137.9
145.0
141.9
132.9
137.5
119.6
121.0
233.5
(3.56%)
(4.02%)
93
Cost of revenue
4.15%
0.97×
Operating expenses
4.61%
1.02×
Property and equipment
17.60%
Goodwill & intangibles
14.59%
Spread over hurdle
(2.00%)