96.97
Revenuezł M
79.47
84.43
87.84
90.73
95.10
98.04
99.83
101.5
106.0
112.0
104.1
3.32%
3.96%
26
25.84
Revenue growth%
5.84
4.44
6.44
3.55
2.16
0.40
0.40
0.40
1.85
0.40
5.52
0.40
2.00
90
16.65
Gross margin%
17.59
18.63
21.46
22.25
19.70
21.22
21.58
24.05
23.61
22.96
12.75
22.96
21.52
72
11.83
Operating margin%
18.63
21.01
21.81
22.86
20.81
19.62
20.71
19.72
17.48
17.03
5.30
19.62
20.22
18
16.13
Net margin%
20.85
18.23
17.33
18.64
19.54
18.35
17.27
18.29
20.20
21.43
4.45
18.35
18.49
45
35.98
P/E ratio (avg)x
34.90
33.54
31.59
33.93
33.68
30.17
31.00
31.09
30.46
30.86
14.38
30.86
31.34
15
31.34
EV/EBITx
51.28
60.43
64.72
67.12
78.56
77.52
80.05
87.14
86.95
84.88
6.008
84.88
78.04
10
5.54
FCF yield (avg)%
29.12
29.15
29.74
29.90
32.37
34.27
34.94
36.01
38.77
37.93
8.50
36.01
33.32
29
8.26
FCF margin%
6.43
9.17
11.72
9.45
10.06
12.78
13.10
14.79
17.33
15.45
23.39
14.79
12.25
87
0.303
FCF / Net incomex
0.974
0.979
0.864
0.885
0.832
0.818
0.713
0.705
0.719
0.790
0.608
0.719
0.825
9
28.29
ROIC%
28.67
25.79
27.18
25.64
27.49
29.15
29.15
29.27
30.93
28.95
17.54
29.15
28.81
16
3.65
Return on equity%
23.36
23.76
26.72
23.72
20.74
20.96
23.92
24.45
21.81
24.65
4.34
23.92
23.74
66
20.69
Return on assets%
4.80
5.75
7.70
10.05
12.79
9.90
8.17
9.36
9.89
9.03
26.70
9.36
9.19
70
4.75
EPSzł
6.79
6.78
7.62
8.92
10.31
12.26
13.72
14.16
14.66
15.23
4.85
8.12%
9.50%
—
29.00
EPS growth%
23.63
23.93
20.99
22.48
25.22
25.69
25.84
23.65
25.47
26.30
15.01
25.69
24.57
32
1.83
Bookvalue per shzł
10.66
11.68
12.69
14.47
16.39
17.70
19.43
22.32
23.42
27.73
5.87
11.09%
9.82%
—
2.34
FCF per sharezł
1.91
1.98
2.08
1.82
1.72
1.80
1.86
1.63
1.40
1.26
5.55
(6.04%)
(5.48%)
—
1.68
Dividend per shzł
1.95
1.84
1.98
1.70
1.84
1.73
1.66
1.43
1.39
1.32
5.98
(6.43%)
(3.33%)
—
11.11
Div yield (avg)%
8.78
7.41
10.30
10.88
11.47
8.74
10.34
12.09
12.59
13.39
11.52
12.09
10.61
88
25.05
Payout ratio%
32.22
34.78
34.57
31.66
29.90
29.86
28.06
25.12
25.05
23.11
26.21
25.12
29.88
49
5.569
Shares (diluted)M
7.547
7.411
7.531
8.326
8.627
9.271
9.485
10.89
12.81
12.15
5.421
7.09%
5.84%
85
12.48
Buyback yield%
15.82
18.82
21.28
22.76
24.66
25.07
22.84
25.70
27.26
27.26
26.49
25.70
23.75
49
1.334
D/E ratiox
0.771
0.920
0.947
1.037
1.140
1.260
1.292
1.386
1.385
1.637
0.194
1.385
1.200
93
77.90
Enterprise valuezł M
198.6
231.7
256.5
270.6
269.8
284.1
309.3
308.1
361.3
389.8
112.7
7.64%
8.28%
65
131.5
LT debtzł M
14.17
14.17
15.01
13.30
13.23
14.28
15.10
13.20
13.33
14.54
23.69
1.90%
0.01%
44
Cost of revenue
3.96%
1.00×
Operating expenses
3.36%
0.94×
Spread over hurdle
(6.80%)