110.6
Revenuezł M
128.9
136.8
146.9
159.3
172.6
183.9
191.4
204.4
215.2
230.7
113.9
5.98%
6.64%
75
26.84
Revenue growth%
17.52
17.53
19.16
20.87
23.58
23.95
24.17
24.49
21.67
22.51
20.55
23.95
22.09
33
21.13
Gross margin%
14.48
14.32
15.73
17.75
20.30
20.50
20.88
19.00
19.92
21.47
11.64
20.50
19.46
40
8.61
Operating margin%
30.10
30.46
27.64
25.54
27.08
28.15
26.77
26.15
27.98
27.84
23.82
27.84
27.74
70
27.42
Net margin%
21.43
23.35
24.31
22.21
20.54
18.05
16.13
15.83
17.01
17.07
16.64
17.01
19.29
16
8.053
P/E ratio (avg)x
39.33
43.29
44.31
49.94
58.67
70.92
70.81
74.56
79.39
78.31
23.80
74.56
64.74
25
20.59
EV/EBITx
48.02
49.05
54.35
52.71
61.17
59.76
60.21
67.70
71.30
71.04
32.15
67.70
59.98
35
20.56
FCF yield (avg)%
9.34
8.84
7.20
6.14
8.72
7.78
7.65
10.60
11.15
9.07
15.34
9.07
8.78
82
28.52
FCF margin%
3.36
3.76
2.59
0.87
1.04
0.72
1.44
4.32
3.38
6.29
16.98
3.38
2.97
27
1.138
FCF / Net incomex
1.425
1.386
1.305
1.426
1.455
1.528
1.490
1.426
1.537
1.470
1.205
1.490
1.441
71
9.43
ROIC%
22.44
21.32
20.26
17.48
16.41
15.52
16.03
16.58
18.02
17.05
25.71
16.58
17.26
66
19.54
Return on equity%
15.21
12.44
13.83
14.60
11.75
11.60
11.38
10.76
13.74
13.48
8.66
11.60
12.96
29
23.83
Return on assets%
15.03
16.11
16.57
18.64
16.80
18.38
19.56
17.18
18.60
20.26
19.44
18.60
17.78
66
28.19
EPSzł
11.52
10.66
10.61
11.32
12.34
13.10
11.50
11.32
12.17
11.11
29.31
(2.07%)
(1.18%)
—
25.47
EPS growth%
21.38
19.10
17.26
14.87
12.38
14.85
12.26
12.99
11.61
10.34
21.93
12.26
13.92
87
45.26
Bookvalue per shzł
42.08
43.03
38.12
38.35
36.78
32.77
33.58
33.22
32.75
34.28
51.16
(1.40%)
(1.27%)
—
10.82
FCF per sharezł
11.60
13.01
14.49
13.49
13.46
14.41
14.31
13.41
12.99
12.33
16.15
(1.72%)
(0.26%)
—
41.92
Dividend per shzł
69.14
73.78
76.47
75.95
84.29
82.91
97.59
112.50
127.38
152.85
51.48
12.64%
9.83%
—
23.12
Div yield (avg)%
6.88
5.45
4.11
1.38
0.53
0.73
3.09
0.40
2.74
1.13
17.14
1.13
2.06
63
28.38
Payout ratio%
21.09
19.44
19.25
19.47
21.56
20.65
22.30
25.25
26.80
23.93
18.29
23.93
21.33
44
4.641
Shares (diluted)M
4.211
4.407
4.099
4.567
5.000
5.583
5.036
4.845
4.426
4.351
4.562
(2.74%)
(0.03%)
46
12.80
Buyback yield%
1.97
0.40
0.40
0.40
2.86
0.40
3.11
2.39
0.40
0.40
2.81
0.40
0.40
51
0.592
D/E ratiox
1.286
1.419
1.460
1.598
1.634
1.832
1.846
1.991
2.032
2.238
1.638
1.991
1.733
67
116.8
Enterprise valuezł M
260.5
277.9
292.5
317.2
356.7
406.4
412.8
459.9
543.8
531.6
215.8
8.31%
7.88%
35
42.00
LT debtzł M
277.7
299.5
341.2
408.9
423.5
500.8
538.4
624.4
643.3
772.3
92.94
12.77%
11.60%
7
Cost of revenue
6.45%
0.98×
Operating expenses
6.87%
1.02×
Cash and investments
19.53%
Property and equipment
15.02%