209.0
Revenuezł M
190.7
190.0
187.1
185.0
188.5
193.0
191.8
188.5
186.6
188.7
218.2
0.03%
0.01%
66
6.67
Revenue growth%
21.10
21.41
22.46
20.57
20.62
20.93
19.82
17.35
15.34
13.61
9.24
17.35
20.60
6
26.37
Gross margin%
29.82
32.20
29.25
30.90
28.21
28.88
26.43
27.89
27.48
26.96
11.95
27.48
28.54
21
6.45
Operating margin%
7.02
8.80
8.46
7.31
7.89
10.68
13.61
11.46
10.89
13.03
16.70
11.46
9.74
14
14.32
Net margin%
11.05
12.96
14.79
16.64
17.49
18.98
19.56
19.91
22.26
24.57
20.93
19.91
18.24
47
27.28
P/E ratio (avg)x
35.75
38.89
36.31
39.15
37.70
37.22
34.22
31.17
28.95
30.29
13.69
31.17
36.03
27
21.14
EV/EBITx
39.08
45.06
52.04
54.13
54.92
53.98
62.24
64.47
75.89
76.82
6.745
64.47
54.52
76
21.91
FCF yield (avg)%
18.96
20.85
20.19
21.73
19.61
20.82
21.82
19.08
18.16
20.55
28.18
20.55
20.37
25
22.08
FCF margin%
10.84
12.73
14.30
14.87
14.47
16.13
17.50
17.59
18.86
17.96
9.56
17.59
15.50
64
0.336
FCF / Net incomex
0.318
0.336
0.342
0.367
0.322
0.351
0.326
0.283
0.314
0.314
0.371
0.314
0.324
49
6.71
ROIC%
35.50
34.64
35.12
36.94
38.93
37.14
37.00
35.73
37.55
35.09
14.63
37.00
36.33
6
9.62
Return on equity%
14.91
13.53
16.05
13.80
12.70
12.98
11.12
13.17
12.88
15.21
6.51
12.98
13.35
33
2.28
Return on assets%
15.70
18.65
20.58
17.62
18.52
15.67
13.29
11.68
8.93
8.22
27.42
11.68
15.69
42
1.13
EPSzł
4.46
4.24
4.54
4.63
4.37
4.67
4.29
4.10
4.24
4.66
1.17
1.27%
0.68%
—
23.59
EPS growth%
27.09
25.19
27.11
25.93
25.15
25.28
25.35
24.04
26.53
26.08
21.50
25.35
25.64
79
1.26
Bookvalue per shzł
2.28
2.58
2.89
2.99
3.62
4.22
4.76
5.67
6.21
6.98
2.36
14.04%
12.22%
—
2.62
FCF per sharezł
1.71
1.65
1.55
1.42
1.27
1.33
1.18
1.23
1.10
0.97
1.04
(5.30%)
(4.82%)
—
3.65
Dividend per shzł
3.68
3.76
3.53
3.37
3.45
3.58
3.84
3.53
3.53
3.69
4.54
1.36%
1.40%
—
11.24
Div yield (avg)%
16.42
16.28
14.26
15.69
13.20
15.17
14.26
16.55
15.43
13.34
4.51
15.17
15.30
84
8.21
Payout ratio%
27.84
28.00
30.61
29.86
27.15
26.83
29.44
27.47
25.98
25.50
4.43
26.83
27.65
89
17.67
Shares (diluted)M
22.39
20.56
20.08
20.84
22.28
22.77
20.56
18.47
20.64
21.51
17.84
(0.71%)
(0.02%)
25
18.73
Buyback yield%
1.83
3.40
0.55
0.82
2.96
5.25
6.60
9.23
7.80
4.84
29.51
6.60
4.12
10
0.461
D/E ratiox
0.121
0.123
0.111
0.098
0.098
0.093
0.081
0.084
0.085
0.084
1.235
0.084
0.095
20
99.39
Enterprise valuezł M
135.8
132.0
123.5
117.5
125.0
120.9
118.1
128.5
134.5
128.7
50.86
0.58%
(1.47%)
58
96.18
LT debtzł M
153.2
156.9
153.5
135.3
143.7
138.9
129.1
114.9
113.7
120.0
107.3
(3.54%)
(2.51%)
78
Cost of revenue
0.11%
1.01×
Operating expenses
0.11%
1.01×
Property and equipment
18.66%
Goodwill & intangibles
18.10%
Spread over hurdle
42.42%