54.31
Revenuezł M
362.4
378.0
388.1
397.3
395.4
394.6
401.7
401.8
413.7
416.2
56.03
1.03%
1.33%
68
3.92
Revenue growth%
17.41
19.90
18.77
18.47
20.04
18.84
21.01
19.99
17.04
16.22
19.27
18.84
18.80
78
7.95
Gross margin%
27.39
28.57
27.35
27.30
26.59
29.55
30.17
32.12
31.19
31.09
23.73
31.09
29.06
59
29.79
Operating margin%
8.19
10.39
11.31
13.33
11.98
12.51
9.82
9.41
12.21
11.02
7.22
11.02
11.17
63
29.58
Net margin%
27.46
26.12
25.41
24.36
24.71
26.32
28.62
31.55
32.02
30.11
24.36
30.11
26.89
78
30.85
P/E ratio (avg)x
46.26
44.15
40.50
45.26
46.13
47.86
53.81
54.74
50.78
52.06
12.23
52.06
47.06
67
19.84
EV/EBITx
28.66
31.70
33.35
37.67
36.03
36.24
36.18
40.58
39.33
45.10
27.52
39.33
36.21
41
9.08
FCF yield (avg)%
16.64
18.19
15.85
16.85
18.50
19.90
20.56
20.69
19.91
20.39
7.91
20.39
19.20
34
25.07
FCF margin%
15.43
17.80
18.27
21.03
22.82
23.73
23.16
23.04
25.76
24.32
6.00
23.73
22.93
44
0.268
FCF / Net incomex
1.023
0.980
1.017
1.151
1.046
1.127
1.265
1.341
1.276
1.289
0.650
1.276
1.139
5
14.97
ROIC%
6.04
8.14
9.55
11.35
8.90
9.95
11.09
9.71
10.70
8.96
16.36
9.95
9.63
91
5.13
Return on equity%
27.29
28.58
27.02
25.04
27.21
27.72
27.27
25.66
27.00
25.38
29.95
27.00
27.11
70
28.96
Return on assets%
29.35
31.98
32.99
30.08
29.81
31.47
33.71
34.79
33.18
35.39
22.83
33.71
32.48
14
1.69
EPSzł
0.89
0.89
0.80
0.69
0.67
0.66
0.69
0.61
0.60
0.65
1.74
(0.52%)
(4.40%)
—
24.77
EPS growth%
25.31
22.39
24.52
26.15
26.31
24.38
25.93
27.03
24.48
25.09
27.57
25.09
25.20
52
0.39
Bookvalue per shzł
1.24
1.38
1.46
1.64
1.75
1.73
1.69
1.96
2.29
2.58
1.29
8.09%
7.82%
—
0.63
FCF per sharezł
2.17
2.14
2.12
2.48
2.40
2.74
2.91
2.89
3.05
3.28
0.81
6.45%
5.79%
—
1.55
Dividend per shzł
1.89
1.96
1.81
1.90
1.94
2.19
2.45
2.61
2.64
2.82
0.80
7.81%
5.59%
—
25.06
Div yield (avg)%
23.38
22.49
22.77
21.67
20.42
20.59
20.95
20.22
18.10
16.20
18.86
20.22
20.77
82
3.85
Payout ratio%
24.33
21.78
19.86
21.38
23.02
22.04
21.21
19.81
19.46
20.88
21.73
20.88
21.29
29
54.71
Shares (diluted)M
65.97
69.63
75.98
73.84
65.67
70.29
66.43
60.79
55.95
59.35
53.54
(2.01%)
(0.40%)
58
15.73
Buyback yield%
5.32
6.41
3.52
3.60
5.61
6.77
3.83
2.24
4.42
2.02
2.10
3.83
4.13
52
1.582
D/E ratiox
0.389
0.418
0.486
0.555
0.577
0.645
0.709
0.712
0.781
0.855
1.077
0.712
0.611
69
331.2
Enterprise valuezł M
303.9
319.6
363.5
399.2
401.9
452.9
451.9
481.4
500.3
496.9
192.0
4.34%
6.50%
81
56.44
LT debtzł M
266.5
287.2
270.6
262.0
287.2
332.6
347.4
364.1
386.9
386.2
155.4
6.10%
3.81%
24
Cost of revenue
1.31%
1.00×
Operating expenses
0.92%
0.96×
Property and equipment
20.63%
Goodwill & intangibles
16.22%