46.76
Revenuezł M
367.6
380.4
387.4
409.2
418.6
440.6
446.8
471.1
479.0
508.3
49.41
3.96%
3.66%
45
6.28
Revenue growth%
1.69
4.35
5.29
5.41
7.27
8.07
8.39
6.43
6.30
8.25
22.14
8.07
6.37
45
3.23
Gross margin%
27.72
27.61
24.93
24.06
25.41
26.80
27.48
28.89
28.11
25.62
9.47
27.48
27.14
64
9.39
Operating margin%
0.40
3.11
1.71
3.13
1.07
0.40
0.40
0.40
3.19
5.24
20.01
0.40
1.39
41
21.45
Net margin%
16.76
15.66
12.88
11.50
14.04
14.91
17.07
19.22
17.84
20.45
5.74
17.84
16.21
20
35.91
P/E ratio (avg)x
28.61
31.38
33.88
38.79
41.28
46.22
45.17
50.00
59.99
59.59
27.42
50.00
43.23
64
10.55
EV/EBITx
22.48
25.15
25.55
23.80
27.66
31.09
35.52
36.41
41.74
45.38
20.27
36.41
29.38
88
9.73
FCF yield (avg)%
20.78
22.16
23.18
23.22
23.91
21.76
20.40
20.78
23.70
23.38
6.56
21.76
22.67
59
18.99
FCF margin%
25.06
24.20
25.73
27.06
25.73
26.39
27.71
24.83
25.75
26.73
20.70
26.39
25.74
32
0.616
FCF / Net incomex
0.981
1.086
1.162
1.144
1.082
0.993
0.888
0.840
0.826
0.747
1.697
0.840
0.987
77
16.82
ROIC%
6.01
8.98
9.00
10.86
8.92
8.66
7.16
9.18
11.57
12.86
12.64
9.18
8.99
66
9.32
Return on equity%
26.93
28.60
29.64
28.85
31.08
33.17
32.46
31.47
31.79
30.18
24.24
31.79
30.63
91
22.35
Return on assets%
7.48
6.97
4.54
2.81
1.64
0.40
2.62
1.46
0.40
0.40
3.15
0.40
2.13
56
23.83
EPSzł
21.15
21.25
20.29
18.68
20.00
21.87
22.91
23.50
21.20
21.18
26.28
1.15%
0.55%
—
25.22
EPS growth%
23.81
26.68
25.72
25.77
28.68
28.63
28.90
25.99
23.82
23.67
18.53
25.99
25.88
64
26.62
Bookvalue per shzł
13.42
13.24
14.22
12.67
12.75
13.31
14.53
14.15
13.12
13.58
12.70
1.27%
(0.70%)
—
7.04
FCF per sharezł
33.08
31.66
36.23
40.99
43.61
45.19
43.11
46.96
43.65
47.07
25.76
1.54%
4.16%
—
7.28
Dividend per shzł
23.20
22.83
24.36
26.29
25.47
23.66
24.58
23.86
20.28
19.81
4.16
(4.91%)
(1.79%)
—
15.03
Div yield (avg)%
10.09
12.32
13.88
15.19
17.37
18.80
17.46
19.90
21.50
20.53
12.09
19.90
17.42
72
7.64
Payout ratio%
14.27
12.61
14.33
14.65
13.51
15.66
16.68
14.20
13.73
15.87
15.93
15.66
14.30
41
4.812
Shares (diluted)M
5.411
5.092
4.700
4.944
4.711
5.013
5.238
5.237
5.515
5.677
4.630
3.80%
0.17%
76
22.65
Buyback yield%
18.41
20.78
21.47
24.29
26.50
26.36
23.44
24.34
26.54
26.50
25.52
26.36
24.31
82
1.331
D/E ratiox
1.080
1.221
1.331
1.517
1.616
1.720
1.799
1.973
2.059
2.011
0.836
1.973
1.668
12
174.1
Enterprise valuezł M
229.6
216.7
228.1
220.0
215.9
222.4
225.4
236.3
263.8
301.9
249.7
6.94%
2.62%
54
18.71
LT debtzł M
168.4
155.6
161.4
153.3
152.8
156.8
162.3
149.4
146.9
165.4
180.5
1.61%
(0.58%)
61
Cost of revenue
3.69%
1.00×
Operating expenses
3.00%
0.94×
Goodwill & intangibles
19.88%
Spread over hurdle
(3.70%)