164.2
Revenuezł M
180.4
187.6
196.3
197.6
198.9
207.0
213.0
217.6
223.7
235.0
176.4
3.39%
2.79%
64
14.49
Revenue growth%
25.24
26.85
28.05
25.57
27.00
24.67
23.36
24.72
25.29
22.32
24.29
24.67
25.26
91
18.74
Gross margin%
20.48
21.28
22.12
25.07
25.39
25.67
23.58
22.37
20.75
18.62
17.63
22.37
22.25
21
26.44
Operating margin%
16.91
17.79
16.01
17.48
16.12
16.67
15.25
17.24
14.74
17.68
5.52
16.67
16.79
11
8.58
Net margin%
3.46
2.35
0.67
0.40
3.27
2.33
5.31
2.52
1.70
1.39
27.64
2.33
2.34
53
25.61
P/E ratio (avg)x
27.34
26.00
28.21
27.98
29.73
29.41
27.47
26.85
27.98
30.90
9.832
27.98
27.98
63
15.32
EV/EBITx
23.87
24.52
29.41
34.03
34.23
36.61
38.91
40.10
45.37
47.59
30.26
40.10
35.42
85
16.07
FCF yield (avg)%
17.78
15.02
16.81
17.67
15.58
14.59
17.33
16.40
16.37
13.99
28.76
16.37
16.38
34
4.51
FCF margin%
30.83
31.06
33.39
30.81
33.32
32.61
35.35
38.21
37.28
37.03
2.06
37.03
33.35
50
1.131
FCF / Net incomex
0.241
0.259
0.251
0.283
0.300
0.325
0.329
0.381
0.430
0.412
0.763
0.381
0.313
60
28.92
ROIC%
10.60
10.98
10.81
12.69
12.51
12.71
13.34
11.06
12.76
13.56
24.22
12.76
12.60
70
16.18
Return on equity%
24.58
22.53
19.92
18.93
17.82
18.23
19.36
21.64
23.94
22.42
4.36
21.64
20.78
76
12.77
Return on assets%
17.95
18.96
16.97
19.54
21.20
20.17
20.38
21.09
18.24
15.33
27.69
20.17
19.25
81
8.62
EPSzł
13.78
15.00
17.07
16.47
17.20
17.30
17.82
18.67
19.10
20.12
8.81
3.19%
5.35%
—
14.92
EPS growth%
0.40
3.31
4.54
6.76
5.73
3.38
0.73
1.24
0.50
0.40
19.11
0.73
2.27
30
14.04
Bookvalue per shzł
18.83
18.00
19.82
22.36
23.62
22.75
22.16
21.34
24.20
24.22
4.20
0.50%
3.25%
—
4.58
FCF per sharezł
21.47
24.44
24.37
26.35
31.22
32.66
35.97
36.53
38.37
46.45
9.01
8.27%
8.04%
—
14.07
Dividend per shzł
16.07
17.06
19.63
18.68
18.26
17.51
17.11
19.09
19.66
20.72
9.65
2.56%
3.24%
—
14.61
Div yield (avg)%
23.59
20.60
21.30
19.75
18.34
19.58
20.53
21.82
21.31
22.19
17.26
21.31
20.95
7
8.94
Payout ratio%
0.40
1.11
0.40
0.40
1.95
1.70
3.18
2.92
4.52
1.63
18.42
2.92
1.67
49
7.273
Shares (diluted)M
8.998
8.393
8.131
8.897
9.785
9.800
10.84
10.91
9.658
8.978
7.220
(1.71%)
0.08%
69
27.51
Buyback yield%
23.84
21.35
18.67
18.73
21.48
20.10
22.23
20.12
19.72
17.09
11.28
20.10
20.11
84
0.374
D/E ratiox
1.703
1.552
1.729
1.944
1.767
1.850
2.068
2.255
2.343
2.296
1.018
2.255
1.897
61
137.2
Enterprise valuezł M
80.07
82.74
85.83
79.67
84.19
80.18
77.93
76.55
71.91
64.85
152.5
(5.09%)
(1.93%)
22
128.6
LT debtzł M
44.44
44.89
50.59
50.84
55.49
61.39
61.15
58.95
59.18
58.31
93.26
0.99%
3.02%
66
Cost of revenue
2.81%
1.00×
Operating expenses
2.76%
1.00×
Cash and investments
17.71%
Goodwill & intangibles
16.87%
Spread over hurdle
23.17%