104.6
Revenuezł M
197.8
197.8
205.1
213.2
213.6
220.8
229.3
238.1
247.4
249.0
111.9
3.11%
2.69%
49
6.04
Revenue growth%
6.14
5.98
5.04
6.84
7.12
9.50
11.02
8.05
8.56
11.09
29.10
9.50
7.59
43
4.12
Gross margin%
4.30
6.93
6.73
7.38
5.76
8.50
6.03
6.34
5.88
5.20
2.42
6.03
6.18
90
3.25
Operating margin%
14.71
12.93
9.94
8.36
6.04
8.09
7.23
6.65
6.11
4.40
13.34
6.65
7.66
42
13.79
Net margin%
23.81
23.20
23.15
20.83
23.42
25.67
27.94
25.71
25.95
23.46
25.93
25.71
23.64
19
22.91
P/E ratio (avg)x
53.39
56.35
58.57
67.84
69.55
70.50
80.93
86.32
86.94
84.30
37.28
84.30
70.03
51
27.22
EV/EBITx
20.45
20.75
22.04
22.36
20.78
20.53
21.97
22.40
21.25
23.08
7.204
21.97
21.61
15
10.87
FCF yield (avg)%
7.79
7.86
9.90
12.07
9.55
11.43
10.12
8.36
10.07
11.10
11.33
10.12
9.98
38
29.14
FCF margin%
4.35
5.18
5.14
7.57
5.62
2.88
3.25
1.43
3.12
5.39
4.14
3.12
4.74
44
1.777
FCF / Net incomex
1.881
2.192
2.101
2.437
2.783
2.924
3.161
3.295
3.624
4.289
1.026
3.295
2.854
41
19.54
ROIC%
16.12
16.49
18.44
21.37
19.16
19.98
21.94
21.55
23.68
25.73
8.69
21.94
20.67
80
9.45
Return on equity%
16.05
15.40
17.14
15.23
17.32
20.03
21.16
24.02
25.45
28.19
22.23
24.02
18.68
9
16.54
Return on assets%
14.69
17.00
18.34
15.48
12.99
10.54
13.48
12.68
15.57
13.82
12.95
13.48
14.25
78
1.48
EPSzł
3.76
3.83
4.30
4.26
4.59
4.80
4.71
5.51
5.90
6.18
1.66
6.13%
6.89%
—
5.49
EPS growth%
24.33
23.82
25.09
26.38
24.12
24.25
21.86
20.25
17.79
15.07
5.34
20.25
23.97
92
1.15
Bookvalue per shzł
4.10
4.54
5.01
5.40
4.90
4.93
5.41
4.75
4.26
3.99
2.34
(4.02%)
(1.00%)
—
1.53
FCF per sharezł
5.65
6.74
6.75
6.72
6.74
7.03
7.95
9.54
11.21
11.19
4.76
10.67%
8.18%
—
1.30
Dividend per shzł
3.17
3.21
3.32
3.11
2.99
2.97
2.95
2.81
2.39
2.51
1.24
(3.40%)
(2.27%)
—
27.93
Div yield (avg)%
2.40
1.55
0.40
1.16
2.48
4.68
2.28
0.40
0.40
0.40
13.87
0.40
1.35
72
21.99
Payout ratio%
26.94
28.08
26.26
26.01
25.62
24.60
25.89
25.30
25.11
25.63
3.19
25.30
25.76
28
21.06
Shares (diluted)M
20.50
22.12
20.19
21.83
22.20
22.05
22.44
20.28
20.94
19.75
21.24
(2.31%)
0.23%
59
18.72
Buyback yield%
0.40
2.45
4.31
2.30
0.40
0.40
2.33
2.68
2.87
0.91
21.46
2.33
2.32
23
1.221
D/E ratiox
1.229
1.146
1.256
1.388
1.309
1.250
1.241
1.285
1.217
1.322
0.497
1.250
1.253
33
160.4
Enterprise valuezł M
182.5
194.5
231.9
259.0
304.4
302.1
298.9
323.8
334.5
382.1
109.8
4.65%
7.89%
41
158.0
LT debtzł M
275.7
310.5
358.6
417.6
478.9
474.6
543.1
625.3
592.4
570.3
63.43
3.55%
8.99%
62
Cost of revenue
2.85%
1.02×
Operating expenses
2.67%
1.00×
Spread over hurdle
(3.45%)