9.907
Revenuezł M
59.52
63.02
64.25
67.62
71.03
75.30
79.40
82.65
85.50
90.30
10.97
4.92%
4.93%
19
22.09
Revenue growth%
3.87
3.40
4.27
6.92
6.37
8.56
5.90
7.16
7.38
7.61
24.82
7.38
6.64
77
5.70
Gross margin%
9.20
9.66
8.59
11.45
12.34
10.61
9.62
9.62
9.39
8.85
22.29
9.62
9.62
64
14.78
Operating margin%
32.30
30.67
33.00
33.85
31.52
31.28
28.89
26.89
27.82
29.11
26.07
28.89
30.98
42
19.52
Net margin%
25.20
26.11
24.89
23.98
23.54
24.95
24.93
27.80
27.70
27.40
23.14
27.40
25.07
30
28.46
P/E ratio (avg)x
19.26
17.41
16.46
14.59
15.87
17.33
19.07
20.04
18.83
20.54
11.68
19.07
18.12
27
25.96
EV/EBITx
51.03
49.87
52.94
60.99
68.42
71.45
74.89
70.68
81.47
88.84
11.63
74.89
69.55
23
27.66
FCF yield (avg)%
1.35
1.95
0.85
0.40
2.92
0.40
1.54
2.31
4.46
2.98
9.51
2.31
1.75
94
24.26
FCF margin%
21.21
18.81
20.65
22.02
22.34
21.65
18.82
16.14
16.78
19.24
2.33
18.82
19.95
85
0.729
FCF / Net incomex
1.083
1.198
1.206
1.324
1.397
1.625
1.615
1.535
1.592
1.661
1.669
1.615
1.466
42
13.54
ROIC%
26.58
28.07
29.21
27.92
26.36
25.81
27.62
29.73
26.95
25.25
13.90
26.95
27.28
92
22.66
Return on equity%
3.73
5.56
4.36
5.42
3.83
5.78
5.43
8.11
8.02
8.17
2.37
8.02
5.50
79
28.68
Return on assets%
13.40
15.50
13.83
11.63
10.49
12.44
15.40
17.90
17.63
15.65
21.80
15.65
14.61
10
0.16
EPSzł
0.85
0.85
0.92
0.97
0.93
1.05
1.05
1.22
1.36
1.61
0.17
11.64%
7.40%
—
22.21
EPS growth%
0.40
0.40
1.30
0.40
2.41
0.41
1.51
0.40
0.40
0.55
5.90
0.41
0.41
47
0.12
Bookvalue per shzł
0.65
0.74
0.75
0.84
0.98
1.07
1.27
1.40
1.66
1.74
0.33
12.34%
12.03%
—
0.18
FCF per sharezł
0.44
0.53
0.51
0.59
0.67
0.77
0.76
0.86
0.95
1.11
0.43
10.71%
10.35%
—
0.45
Dividend per shzł
0.34
0.36
0.41
0.46
0.52
0.50
0.56
0.58
0.55
0.59
0.36
2.68%
6.30%
—
24.29
Div yield (avg)%
3.74
6.64
5.36
5.39
7.60
9.86
10.42
13.27
11.82
12.00
24.29
11.82
8.73
10
3.05
Payout ratio%
5.56
7.30
8.39
6.16
5.93
7.67
6.32
7.51
6.93
4.19
2.63
6.93
6.62
52
72.95
Shares (diluted)M
119.6
120.2
117.2
128.0
140.1
141.2
164.4
194.2
203.7
220.2
73.82
9.47%
7.08%
88
13.37
Buyback yield%
1.72
2.46
4.85
5.09
6.44
8.55
8.47
10.55
8.65
7.05
4.18
8.55
6.75
82
0.354
D/E ratiox
0.631
0.634
0.633
0.719
0.727
0.852
1.002
1.057
1.213
1.398
1.724
1.057
0.789
80
111.0
Enterprise valuezł M
31.10
31.42
34.19
32.63
34.61
35.06
35.67
36.53
36.32
41.59
49.54
3.74%
2.37%
77
29.40
LT debtzł M
132.1
137.5
156.5
166.5
189.2
225.8
270.7
316.2
363.5
391.3
80.67
15.65%
13.49%
67
Cost of revenue
4.89%
1.00×
Operating expenses
5.69%
1.08×
Goodwill & intangibles
15.37%