128.9
Revenuezł M
171.4
179.9
196.2
213.5
231.0
243.3
258.8
282.8
297.9
323.5
133.1
6.97%
7.23%
82
9.08
Revenue growth%
11.68
13.88
12.79
14.68
13.50
14.61
14.73
16.82
14.45
14.99
6.67
14.73
14.53
87
5.49
Gross margin%
19.22
19.48
19.44
19.70
20.64
21.68
20.39
17.74
18.78
17.23
9.36
18.78
19.46
6
29.57
Operating margin%
9.57
9.86
7.65
6.98
9.89
8.46
6.04
4.79
2.29
2.93
2.94
4.79
7.31
35
11.95
Net margin%
27.11
28.83
31.51
30.87
33.52
31.09
29.27
29.44
29.60
27.18
9.05
29.44
29.52
67
23.37
P/E ratio (avg)x
62.55
66.41
68.28
71.74
84.77
94.18
108.8
115.0
119.0
133.1
30.08
115.0
89.47
52
33.25
EV/EBITx
14.50
15.61
16.55
17.56
16.57
16.34
15.95
15.43
16.51
16.46
32.31
16.34
16.40
64
7.10
FCF yield (avg)%
30.88
30.46
29.96
32.64
35.16
35.01
32.05
32.15
29.42
29.56
18.93
32.05
31.46
63
9.43
FCF margin%
10.60
9.74
7.28
6.01
8.10
7.98
6.65
5.91
6.27
5.12
14.96
6.27
6.97
78
1.046
FCF / Net incomex
0.763
0.901
0.969
1.001
1.182
1.357
1.638
1.808
1.946
2.216
0.763
1.808
1.269
47
27.43
ROIC%
12.27
11.56
13.99
11.97
10.27
7.62
5.28
6.73
8.84
6.33
20.79
6.73
9.55
8
20.02
Return on equity%
30.04
28.94
29.83
29.57
28.31
28.55
26.45
29.30
27.83
25.00
25.49
27.83
28.75
15
21.55
Return on assets%
25.24
23.55
24.73
26.13
24.64
22.74
22.10
24.45
24.53
27.51
14.98
24.45
24.59
7
7.55
EPSzł
10.25
11.01
10.99
11.04
13.09
12.80
13.31
14.14
16.87
19.06
8.14
7.80%
6.82%
—
11.41
EPS growth%
1.69
0.68
2.85
5.22
4.82
4.58
2.67
3.89
4.34
2.10
22.17
3.89
3.37
62
4.96
Bookvalue per shzł
12.53
14.27
15.04
16.23
15.37
16.76
16.86
16.76
16.29
16.82
9.99
1.82%
3.51%
—
9.12
FCF per sharezł
2.94
3.18
3.09
3.37
3.50
3.93
3.95
3.92
4.53
4.84
1.81
6.69%
6.36%
—
10.01
Dividend per shzł
10.56
10.91
11.46
10.77
10.67
9.86
10.46
9.94
9.88
11.04
5.18
0.69%
1.00%
—
25.86
Div yield (avg)%
30.92
30.52
33.05
30.19
31.04
28.29
30.97
32.12
33.77
32.68
19.62
32.12
31.01
55
27.58
Payout ratio%
31.56
33.30
34.60
35.19
34.09
33.35
34.15
36.72
36.38
38.04
13.79
36.38
34.38
63
11.76
Shares (diluted)M
9.472
10.14
11.16
9.955
10.93
10.33
10.25
10.43
11.25
11.94
11.37
1.79%
1.43%
34
27.96
Buyback yield%
12.40
10.57
8.56
10.18
12.82
14.45
12.79
13.40
13.04
13.31
6.99
13.31
12.81
78
1.255
D/E ratiox
1.707
1.797
1.967
1.908
1.877
1.929
2.066
2.220
2.019
1.957
1.431
2.019
1.943
47
140.5
Enterprise valuezł M
43.42
44.96
42.30
41.58
35.61
33.85
35.92
32.27
35.25
32.65
219.6
(1.72%)
(3.45%)
54
47.27
LT debtzł M
229.7
270.9
325.2
369.6
432.5
417.9
454.7
476.5
518.5
595.0
90.96
6.59%
11.42%
11
Cost of revenue
7.30%
1.01×
Operating expenses
7.35%
1.01×
Property and equipment
17.36%
Goodwill & intangibles
16.77%
Spread over hurdle
15.13%