119.2
Revenuezł M
159.9
165.6
170.4
170.0
173.4
180.7
184.6
189.7
191.2
193.1
129.4
2.17%
2.02%
68
11.80
Revenue growth%
2.87
2.72
0.40
0.65
0.40
0.40
0.40
0.40
0.40
2.06
4.11
0.40
0.40
78
24.43
Gross margin%
28.68
29.81
30.76
31.42
33.09
33.79
34.57
34.18
36.97
35.03
3.18
34.57
33.44
68
12.84
Operating margin%
16.92
19.47
21.49
22.78
25.29
22.95
22.08
24.36
22.34
24.20
8.78
22.95
22.56
68
4.64
Net margin%
21.54
20.43
19.93
17.13
18.47
16.98
18.43
20.04
20.32
18.53
15.33
18.53
19.23
7
22.94
P/E ratio (avg)x
33.33
35.18
37.95
38.86
35.69
37.54
40.16
40.07
45.85
49.26
16.00
40.16
38.40
46
6.077
EV/EBITx
38.24
41.33
39.31
45.39
51.15
59.63
56.72
64.92
61.07
69.28
35.38
61.07
53.93
23
5.19
FCF yield (avg)%
22.51
22.65
23.81
26.18
27.21
27.89
26.27
27.84
28.30
29.13
26.56
27.89
26.74
6
16.64
FCF margin%
21.27
24.16
22.73
21.84
21.68
20.11
19.55
21.80
23.58
25.34
24.74
21.80
21.82
15
1.645
FCF / Net incomex
1.291
1.344
1.452
1.657
1.742
1.695
1.879
1.969
2.154
2.246
1.169
1.969
1.718
32
14.55
ROIC%
22.46
21.84
23.44
23.48
23.00
20.54
18.24
19.97
20.10
20.61
5.14
20.10
21.23
86
21.49
Return on equity%
14.52
16.56
19.40
21.91
23.61
21.45
18.73
18.89
20.76
21.18
23.72
20.76
20.08
16
28.19
Return on assets%
3.06
6.03
7.80
8.08
7.59
10.05
9.02
8.00
10.00
8.08
8.78
9.02
8.04
6
5.18
EPSzł
8.33
8.19
7.54
8.24
8.55
8.13
7.53
7.21
7.74
7.08
5.54
(3.70%)
(1.41%)
—
11.56
EPS growth%
16.90
19.59
20.03
20.03
21.26
19.16
21.47
23.74
22.60
22.03
21.13
22.03
20.65
48
2.89
Bookvalue per shzł
14.43
13.83
14.20
15.93
18.03
18.03
17.61
20.09
21.36
22.67
3.96
4.69%
4.22%
—
3.75
FCF per sharezł
14.54
13.01
13.25
12.70
11.51
11.33
11.35
11.61
10.88
10.09
10.03
(2.60%)
(2.91%)
—
8.56
Dividend per shzł
14.18
15.43
17.68
19.17
21.94
22.35
24.08
28.70
30.90
31.17
12.03
7.27%
8.92%
—
5.26
Div yield (avg)%
15.67
14.05
12.48
15.45
12.88
12.18
10.96
9.68
8.79
8.58
9.80
9.68
12.33
28
22.21
Payout ratio%
17.43
15.34
14.99
13.37
11.81
10.11
12.62
12.56
13.34
10.96
27.81
12.56
12.98
34
8.374
Shares (diluted)M
10.44
11.68
12.90
12.96
12.05
13.62
12.74
11.58
13.01
12.00
8.484
(0.08%)
2.17%
6
13.81
Buyback yield%
9.01
7.96
8.02
9.92
10.52
11.98
9.80
12.08
11.58
8.78
24.12
11.58
9.86
64
1.506
D/E ratiox
0.601
0.684
0.682
0.725
0.861
1.028
1.063
1.113
1.334
1.482
1.730
1.113
0.944
47
78.22
Enterprise valuezł M
112.5
120.8
116.7
119.3
119.8
121.5
130.6
134.8
135.2
139.0
197.6
3.01%
2.09%
55
222.6
LT debtzł M
149.1
174.8
188.9
180.2
208.2
224.3
234.0
235.4
234.6
220.1
121.1
1.12%
5.32%
71
Cost of revenue
1.83%
0.98×
Operating expenses
2.31%
1.03×
Property and equipment
15.83%