672.6
Revenuezł M
367.0
391.1
412.7
446.5
467.2
502.9
542.0
581.4
627.6
678.3
725.2
7.74%
7.07%
20
18.79
Revenue growth%
28.29
28.35
25.70
25.61
25.61
24.85
22.44
20.68
19.08
16.72
22.53
20.68
25.23
75
21.71
Gross margin%
17.27
18.50
19.90
18.25
16.58
16.31
18.73
18.40
21.09
23.51
4.39
18.73
18.45
19
24.18
Operating margin%
17.21
16.65
15.00
12.08
11.49
11.04
8.50
10.04
12.56
11.32
4.38
11.04
11.78
54
2.05
Net margin%
5.87
3.54
4.45
4.98
7.49
10.01
11.97
12.63
10.49
8.07
5.06
10.49
7.78
37
30.28
P/E ratio (avg)x
10.96
11.26
11.53
12.55
11.68
12.96
14.41
15.52
14.81
15.54
15.40
14.81
12.76
30
23.09
EV/EBITx
43.40
47.46
49.20
48.18
53.16
62.25
67.30
64.26
62.08
66.93
21.28
64.26
57.62
34
17.26
FCF yield (avg)%
4.34
3.26
3.63
3.02
3.14
2.64
2.69
4.72
2.61
2.30
20.14
2.64
3.08
26
9.47
FCF margin%
5.45
6.16
4.63
5.39
6.70
4.09
4.23
1.91
0.40
0.89
27.93
1.91
4.43
29
1.715
FCF / Net incomex
1.221
1.126
1.216
1.264
1.268
1.176
1.355
1.390
1.550
1.784
1.261
1.390
1.266
73
7.14
ROIC%
4.53
6.88
9.59
9.19
11.38
8.40
9.79
7.93
10.33
10.60
29.93
9.79
9.39
29
25.40
Return on equity%
6.31
5.34
3.53
4.41
1.60
1.18
0.40
0.73
3.42
2.56
6.65
1.18
2.99
87
20.86
Return on assets%
9.75
10.84
12.94
10.06
10.74
12.11
13.75
14.77
14.25
15.40
26.75
14.25
12.52
65
8.02
EPSzł
3.24
3.50
4.03
3.88
4.41
4.73
4.72
4.95
5.19
5.07
8.33
2.86%
5.98%
—
3.34
EPS growth%
6.01
5.15
6.89
6.72
6.18
4.17
6.31
3.43
2.56
0.47
15.92
3.43
5.58
91
2.72
Bookvalue per shzł
8.97
10.80
11.04
11.99
13.90
14.93
17.51
18.50
18.93
22.72
8.13
10.33%
11.38%
—
4.85
FCF per sharezł
7.83
8.36
8.80
10.26
10.09
11.71
12.45
12.14
14.07
16.48
5.67
10.32%
9.22%
—
1.67
Dividend per shzł
6.59
7.03
6.80
7.80
8.32
7.69
8.43
8.11
8.92
8.67
4.18
0.83%
3.71%
—
3.63
Div yield (avg)%
17.01
14.57
13.32
15.19
17.93
16.92
14.77
15.35
15.25
13.47
6.98
15.25
15.22
87
6.37
Payout ratio%
8.60
6.89
8.39
8.07
9.20
7.81
10.29
10.83
10.21
12.74
18.36
10.29
8.90
69
20.02
Shares (diluted)M
32.99
33.76
39.29
42.65
49.95
49.85
56.26
59.08
67.85
78.33
19.45
9.41%
9.34%
67
18.47
Buyback yield%
4.85
7.53
4.79
6.61
5.16
5.06
7.31
6.23
5.09
2.31
7.61
5.09
5.13
52
1.483
D/E ratiox
1.293
1.501
1.648
1.843
1.849
1.778
1.901
2.075
2.423
2.416
1.485
2.075
1.846
28
561.6
Enterprise valuezł M
495.1
550.9
601.3
612.7
624.1
707.0
764.4
851.3
891.1
901.0
306.5
7.62%
6.58%
65
0.288
LT debtzł B
0.946
1.031
1.119
1.120
1.145
1.390
1.508
1.735
2.066
2.342
0.524
15.38%
10.94%
8
Cost of revenue
7.55%
1.05×
Operating expenses
6.89%
0.98×
Property and equipment
18.75%