20.38
Revenuezł M
460.3
456.5
449.1
442.3
434.1
432.9
426.2
433.7
442.2
453.4
22.80
0.88%
(0.06%)
29
16.87
Revenue growth%
19.04
18.06
20.82
21.07
20.15
22.34
20.99
18.12
18.25
17.29
24.36
18.25
19.60
6
8.69
Gross margin%
18.22
20.68
19.93
22.67
24.36
25.65
25.59
27.67
24.99
27.01
22.40
25.65
24.68
80
11.92
Operating margin%
19.48
21.83
24.70
22.44
20.04
19.47
19.53
20.39
20.83
17.98
13.34
19.53
20.21
14
12.79
Net margin%
16.39
17.15
16.43
19.34
20.08
20.98
18.10
16.65
14.41
11.80
13.83
16.65
16.90
70
26.85
P/E ratio (avg)x
18.89
20.02
20.42
20.89
21.46
23.36
22.74
27.32
32.29
35.63
22.70
27.32
22.10
81
24.00
EV/EBITx
10.81
11.90
11.15
11.75
11.60
13.22
14.59
15.30
14.69
14.37
24.44
14.59
12.56
47
4.50
FCF yield (avg)%
15.13
14.84
15.13
16.03
18.04
19.03
19.46
17.49
16.00
14.53
14.28
17.49
16.01
89
3.18
FCF margin%
25.62
23.82
23.36
23.46
21.49
20.01
18.87
21.50
21.36
20.17
2.70
20.17
21.50
34
0.610
FCF / Net incomex
1.027
0.953
0.849
0.823
0.848
0.896
0.955
0.845
0.743
0.673
0.194
0.845
0.848
41
26.85
ROIC%
18.59
20.99
18.74
19.50
21.71
24.53
26.47
26.31
26.56
25.75
3.06
26.31
23.12
82
29.72
Return on equity%
24.57
27.01
25.28
26.03
23.96
26.17
24.78
24.28
25.70
25.11
13.47
25.11
25.19
61
27.83
Return on assets%
5.40
4.40
6.37
7.26
8.81
7.07
6.10
3.75
5.94
5.39
22.89
5.94
6.02
56
1.45
EPSzł
2.36
2.30
2.62
2.64
2.60
2.68
3.22
3.75
4.40
4.58
1.52
12.04%
6.93%
—
7.02
EPS growth%
28.19
31.09
29.31
26.65
26.47
28.33
25.72
23.31
23.92
22.71
2.14
23.92
26.56
32
1.35
Bookvalue per shzł
1.38
1.45
1.50
1.44
1.35
1.30
1.24
1.13
1.08
0.99
1.80
(6.05%)
(4.02%)
—
0.89
FCF per sharezł
0.43
0.45
0.49
0.45
0.48
0.49
0.50
0.52
0.53
0.48
1.75
(0.07%)
(0.12%)
—
1.49
Dividend per shzł
0.78
0.76
0.90
0.94
1.04
1.04
1.23
1.36
1.56
1.68
0.50
10.06%
8.01%
—
25.14
Div yield (avg)%
17.63
15.10
17.59
20.46
23.05
20.37
20.74
20.46
19.49
17.85
9.58
20.37
19.93
9
2.80
Payout ratio%
11.99
11.23
10.38
7.70
5.25
2.52
0.40
1.66
0.40
0.40
4.99
0.40
3.89
34
149.2
Shares (diluted)M
238.2
272.8
281.7
292.4
284.7
324.0
312.9
367.6
405.0
464.0
147.9
10.26%
8.51%
48
28.55
Buyback yield%
14.00
12.90
12.55
13.77
10.94
13.52
12.14
9.98
8.92
8.41
6.90
9.98
12.34
85
0.937
D/E ratiox
1.796
1.903
1.912
2.287
2.569
2.832
3.088
3.601
4.022
4.302
1.140
3.601
2.701
18
95.14
Enterprise valuezł M
95.85
106.0
97.46
90.62
103.6
114.1
115.3
120.9
119.6
117.2
176.7
2.48%
1.96%
88
252.5
LT debtzł M
45.87
45.56
44.15
47.24
42.66
39.20
37.04
37.56
39.45
41.88
44.81
(0.37%)
(0.04%)
49
Cost of revenue
0.17%
1.02×
Operating expenses
(0.42%)
0.96×
Property and equipment
16.33%
Return on capital
176.36%
Spread over hurdle
168.65%