372.0
Revenuezł M
138.8
151.6
161.2
177.0
189.1
207.8
228.7
250.6
269.4
296.0
384.4
9.37%
8.82%
74
21.06
Revenue growth%
5.28
5.46
7.66
6.49
7.44
5.80
3.11
2.94
1.43
0.40
21.02
2.94
5.37
85
5.84
Gross margin%
23.26
22.06
25.03
25.28
23.59
24.31
26.18
25.24
22.49
20.58
16.49
24.31
23.95
37
9.76
Operating margin%
18.14
17.19
15.70
14.43
12.73
15.23
12.93
14.19
17.06
18.49
12.10
15.23
15.47
70
2.14
Net margin%
23.80
24.79
27.07
27.60
29.26
27.64
29.82
32.63
32.92
30.23
26.35
30.23
28.45
81
14.53
P/E ratio (avg)x
17.00
15.29
15.67
15.57
14.71
15.34
17.02
17.23
16.98
16.80
20.98
16.98
16.23
58
19.52
EV/EBITx
16.01
14.53
12.57
13.64
12.02
10.89
9.835
9.144
9.807
9.636
19.98
9.807
11.45
11
26.62
FCF yield (avg)%
18.26
21.08
18.15
17.66
16.88
13.97
15.98
13.48
14.24
15.77
24.30
14.24
16.43
19
9.70
FCF margin%
26.66
28.57
29.78
31.62
32.16
32.87
34.47
33.00
35.98
34.36
13.47
34.36
32.51
27
0.680
FCF / Net incomex
1.003
0.941
0.881
0.832
0.892
0.852
0.763
0.792
0.710
0.752
1.163
0.763
0.842
60
20.90
ROIC%
24.77
27.20
29.41
28.76
29.89
27.70
25.09
25.28
25.88
23.26
25.28
25.28
26.54
75
9.06
Return on equity%
7.42
9.40
8.38
6.56
7.07
6.64
5.31
3.18
1.20
3.67
5.30
3.67
6.60
44
15.12
Return on assets%
23.14
20.34
17.98
17.50
17.47
15.64
17.59
18.57
20.43
21.35
12.60
18.57
18.28
48
11.06
EPSzł
19.24
19.62
23.81
27.31
27.42
28.54
31.90
34.92
39.58
43.86
11.31
9.85%
10.07%
—
8.04
EPS growth%
26.75
27.43
26.81
25.31
24.61
24.08
21.80
22.08
24.96
25.66
16.84
24.08
25.13
40
12.72
Bookvalue per shzł
6.66
6.98
7.56
7.31
7.44
7.15
6.99
7.01
6.56
7.18
5.26
(0.70%)
0.71%
—
4.28
FCF per sharezł
11.76
12.43
14.45
15.01
14.25
13.89
13.44
14.84
16.16
16.29
9.21
2.72%
3.52%
—
7.11
Dividend per shzł
7.23
7.82
8.56
7.94
6.89
7.25
7.27
7.72
8.00
7.45
8.71
1.56%
0.62%
—
23.58
Div yield (avg)%
31.59
33.97
33.03
34.29
35.91
37.03
39.10
39.18
41.08
39.03
22.54
39.10
36.47
52
23.68
Payout ratio%
15.66
15.53
17.44
18.65
17.98
20.71
18.44
18.06
21.00
22.85
13.92
20.71
18.25
88
13.90
Shares (diluted)M
18.55
20.67
20.86
20.35
21.13
24.40
26.35
26.09
25.10
25.48
13.65
3.82%
3.07%
86
23.89
Buyback yield%
27.49
28.77
28.23
30.48
30.88
30.82
29.25
28.98
28.10
27.20
25.62
28.98
28.88
37
0.699
D/E ratiox
1.776
1.794
2.002
2.283
2.536
2.905
3.202
3.410
3.467
3.965
0.269
3.410
2.721
56
348.7
Enterprise valuezł M
43.39
37.88
41.24
45.09
46.61
49.35
48.74
45.66
39.81
37.50
170.0
(4.25%)
(1.11%)
47
316.9
LT debtzł M
207.7
234.0
255.9
267.4
264.5
275.7
247.6
237.7
239.3
239.9
82.17
(1.94%)
1.49%
12
Cost of revenue
8.88%
1.01×
Operating expenses
8.96%
1.01×
Goodwill & intangibles
18.71%
Property and equipment
18.16%