30.05
Revenuezł M
58.71
63.26
67.37
73.19
79.00
85.52
91.54
100.4
110.5
117.7
31.77
8.30%
8.26%
88
3.16
Revenue growth%
4.82
2.87
2.20
4.40
7.25
4.50
3.04
3.36
3.90
2.80
5.51
3.36
3.63
16
27.24
Gross margin%
21.62
21.82
24.25
24.16
21.93
21.79
19.43
19.50
17.25
19.17
12.78
19.43
21.70
64
16.98
Operating margin%
30.46
27.74
26.47
25.72
24.43
25.05
24.63
22.44
21.73
21.40
7.27
22.44
24.84
22
16.37
Net margin%
16.13
17.56
19.13
18.91
19.02
21.78
22.74
21.21
19.36
18.11
27.40
21.21
19.08
68
8.163
P/E ratio (avg)x
30.11
33.55
39.93
41.18
43.36
51.28
56.61
61.82
64.45
75.61
22.84
61.82
47.32
84
14.62
EV/EBITx
16.62
15.33
16.72
15.80
16.11
16.33
17.57
19.46
18.03
16.04
6.590
17.57
16.48
41
22.21
FCF yield (avg)%
14.16
13.74
16.04
17.78
20.29
22.96
24.32
24.30
24.76
22.15
18.09
24.30
21.22
8
4.82
FCF margin%
22.57
20.44
19.37
20.46
20.90
19.60
18.28
17.42
20.37
18.44
26.56
18.44
19.99
91
1.751
FCF / Net incomex
0.882
0.881
0.797
0.810
0.760
0.806
0.771
0.818
0.844
0.771
1.495
0.806
0.808
19
16.42
ROIC%
30.40
28.74
26.42
28.38
26.44
29.03
31.26
33.81
34.82
32.73
8.74
32.73
29.72
15
21.29
Return on equity%
25.76
23.88
25.28
22.70
20.74
18.02
16.60
19.29
17.23
18.44
11.58
18.02
20.01
39
3.41
Return on assets%
26.11
24.75
25.22
22.84
23.80
24.04
23.08
24.36
23.84
22.02
8.29
23.84
23.94
67
0.50
EPSzł
1.33
1.47
1.41
1.65
1.86
1.83
1.84
1.89
1.80
1.87
0.53
0.05%
3.04%
—
23.45
EPS growth%
30.72
28.45
29.53
27.57
27.38
27.51
30.05
30.65
28.24
30.48
10.35
30.05
28.99
20
0.67
Bookvalue per shzł
0.38
0.45
0.50
0.55
0.59
0.62
0.71
0.80
0.76
0.88
0.20
8.39%
9.47%
—
1.07
FCF per sharezł
0.58
0.50
0.46
0.47
0.40
0.44
0.41
0.37
0.32
0.30
1.02
(5.96%)
(7.95%)
—
1.22
Dividend per shzł
0.19
0.20
0.18
0.19
0.17
0.18
0.19
0.20
0.22
0.22
0.77
4.70%
1.79%
—
13.35
Div yield (avg)%
14.59
14.26
13.56
15.41
16.52
14.11
11.66
13.98
16.59
19.47
11.92
14.11
14.43
41
28.26
Payout ratio%
9.11
11.79
11.91
13.17
13.79
15.90
17.25
17.90
16.25
16.17
22.10
16.25
14.84
35
25.85
Shares (diluted)M
26.30
26.76
28.87
26.85
28.78
27.79
25.73
23.81
26.58
29.15
26.31
0.26%
0.13%
10
7.04
Buyback yield%
3.66
4.02
6.66
7.21
7.33
9.57
9.06
10.51
11.02
10.62
27.21
10.51
8.20
75
1.577
D/E ratiox
2.214
2.650
2.571
2.572
2.668
2.685
2.921
3.214
3.652
3.938
0.129
3.214
2.677
50
46.56
Enterprise valuezł M
59.95
57.84
62.39
62.66
67.55
72.13
72.68
81.12
91.03
91.90
27.01
6.35%
4.57%
19
8.502
LT debtzł M
96.76
88.24
91.21
89.04
95.32
98.00
100.5
93.10
99.18
104.2
4.324
1.80%
1.25%
57
Cost of revenue
8.31%
1.00×
Operating expenses
8.19%
0.99×
Goodwill & intangibles
16.12%
Spread over hurdle
12.72%