101.4
Revenuezł M
83.53
91.49
98.77
108.4
117.7
128.7
137.9
151.1
166.9
184.6
108.5
9.41%
9.34%
26
25.75
Revenue growth%
14.09
11.63
13.13
14.01
15.06
17.45
19.17
16.31
18.90
21.76
9.98
18.90
15.68
12
20.75
Gross margin%
5.75
6.50
9.06
11.51
9.74
11.63
10.19
11.68
13.80
14.41
2.62
11.68
10.85
66
14.70
Operating margin%
27.12
28.17
29.54
29.29
27.60
26.70
27.20
28.82
28.11
25.32
5.39
27.20
27.86
28
28.62
Net margin%
21.06
21.37
20.82
20.60
21.08
22.52
20.77
18.03
18.05
15.49
27.88
18.05
20.80
33
30.39
P/E ratio (avg)x
15.90
15.10
13.59
14.75
13.79
12.59
13.66
15.06
14.79
16.13
8.316
14.79
14.77
94
34.04
EV/EBITx
6.072
6.394
6.639
7.255
6.614
7.270
7.951
7.234
7.824
6.987
31.45
7.270
7.110
37
21.50
FCF yield (avg)%
7.69
8.86
7.63
9.14
11.43
8.70
7.89
9.65
9.76
11.47
14.86
9.65
9.00
74
20.95
FCF margin%
7.10
7.48
8.26
7.37
9.71
8.64
10.63
9.25
7.20
9.96
25.46
9.25
8.45
86
1.014
FCF / Net incomex
0.155
0.160
0.161
0.145
0.154
0.145
0.163
0.183
0.206
0.218
0.123
0.183
0.161
18
21.60
ROIC%
21.41
23.89
21.32
20.97
19.51
16.95
16.95
18.24
17.35
15.04
8.72
16.95
18.88
65
2.91
Return on equity%
28.27
29.47
31.04
30.87
31.03
31.82
34.51
32.15
34.01
34.69
15.26
34.01
31.43
50
26.14
Return on assets%
2.19
0.40
0.68
0.40
0.40
2.28
0.72
0.63
3.53
2.36
28.65
2.28
0.70
64
0.32
EPSzł
0.32
0.34
0.35
0.34
0.35
0.40
0.40
0.45
0.53
0.59
0.33
11.18%
6.50%
—
11.34
EPS growth%
26.28
26.18
23.84
26.66
27.50
27.92
27.11
24.59
25.62
26.91
22.06
26.91
26.47
21
0.10
Bookvalue per shzł
0.18
0.18
0.19
0.18
0.15
0.15
0.16
0.16
0.16
0.18
0.14
2.88%
(0.35%)
—
0.15
FCF per sharezł
0.55
0.58
0.59
0.63
0.71
0.80
0.93
0.85
0.83
0.96
0.15
6.26%
5.51%
—
0.32
Dividend per shzł
0.40
0.39
0.39
0.43
0.41
0.42
0.37
0.33
0.29
0.28
0.37
(7.60%)
(3.44%)
—
13.95
Div yield (avg)%
20.01
21.87
20.74
20.42
22.70
22.93
21.31
19.34
17.30
16.17
5.85
19.34
20.58
47
27.41
Payout ratio%
11.46
9.17
8.50
9.30
11.76
12.90
15.88
18.35
19.65
17.94
4.09
17.94
12.33
34
210.3
Shares (diluted)M
291.2
322.9
342.8
378.4
416.1
402.6
425.6
478.8
545.0
635.6
206.1
8.84%
9.47%
83
27.28
Buyback yield%
10.87
11.78
11.44
8.74
5.92
5.67
5.57
6.46
5.23
2.45
27.45
5.57
6.19
94
1.504
D/E ratiox
1.637
1.569
1.773
1.740
1.607
1.587
1.768
1.994
1.938
2.034
1.043
1.938
1.754
23
11.68
Enterprise valuezł M
66.29
71.06
67.62
71.02
67.17
66.55
75.05
80.74
89.04
84.06
58.63
4.59%
1.86%
58
182.0
LT debtzł M
81.47
84.32
95.99
105.0
107.8
114.9
116.1
115.6
112.6
123.5
54.41
2.76%
5.66%
59
Cost of revenue
9.16%
0.98×
Operating expenses
9.36%
1.00×
Goodwill & intangibles
16.10%
Spread over hurdle
(3.52%)