74.76
Revenuezł M
87.29
90.56
92.34
97.00
99.73
102.7
105.2
109.7
115.9
123.5
77.09
4.36%
3.88%
30
7.82
Revenue growth%
16.72
18.05
17.55
17.08
19.77
19.09
20.37
20.18
19.99
22.39
13.38
20.18
19.43
32
8.42
Gross margin%
1.91
0.70
2.15
1.84
3.68
5.23
5.23
5.07
6.32
7.16
22.29
5.23
4.37
27
27.69
Operating margin%
26.42
26.55
26.07
27.99
26.97
29.70
29.78
27.97
30.37
31.48
18.93
29.78
27.98
13
27.26
Net margin%
21.09
21.47
21.51
20.51
20.11
22.94
24.89
27.51
27.65
30.51
27.05
27.51
22.22
55
9.657
P/E ratio (avg)x
13.04
14.71
15.80
17.92
17.28
18.72
20.85
24.80
25.09
28.85
9.954
24.80
18.32
86
31.48
EV/EBITx
41.99
38.35
42.25
40.49
42.80
40.06
39.39
42.03
43.32
40.98
13.68
40.98
41.49
15
16.18
FCF yield (avg)%
25.11
24.61
22.92
24.07
22.21
19.26
19.29
21.85
22.02
22.01
23.61
21.85
22.12
66
19.45
FCF margin%
19.64
21.89
18.98
16.16
16.11
17.47
19.91
17.49
15.52
13.30
10.25
17.47
17.48
87
0.156
FCF / Net incomex
1.372
1.509
1.764
2.019
2.312
2.472
2.973
3.017
3.534
3.442
1.698
3.017
2.392
7
24.11
ROIC%
22.10
21.70
20.62
20.54
19.82
20.67
21.83
23.30
25.79
25.55
13.06
23.30
21.76
51
28.77
Return on equity%
15.35
16.67
18.55
16.31
13.35
11.74
13.00
12.70
10.91
13.16
16.19
12.70
13.25
65
27.39
Return on assets%
15.38
14.32
13.34
12.66
10.44
11.31
14.23
16.90
18.24
21.22
14.89
16.90
14.27
66
0.99
EPSzł
2.28
2.29
2.34
2.34
2.73
2.59
3.00
3.24
3.33
3.89
1.10
7.35%
6.05%
—
27.01
EPS growth%
13.08
15.65
16.89
18.43
17.62
15.75
13.62
14.50
16.83
17.93
15.99
15.75
16.29
28
1.00
Bookvalue per shzł
1.54
1.73
1.95
1.94
1.96
1.91
2.12
2.26
2.09
1.91
1.72
(0.47%)
3.49%
—
1.84
FCF per sharezł
1.44
1.44
1.55
1.57
1.52
1.41
1.43
1.35
1.40
1.43
2.40
(1.20%)
(0.18%)
—
1.27
Dividend per shzł
1.41
1.50
1.36
1.23
1.27
1.43
1.59
1.63
1.72
1.80
1.79
7.24%
2.20%
—
4.54
Div yield (avg)%
14.15
16.40
17.18
17.58
17.63
17.38
16.71
17.50
17.45
18.55
10.90
17.45
17.42
65
26.44
Payout ratio%
3.35
1.72
1.44
4.17
5.16
3.11
1.76
1.43
2.66
4.60
23.74
2.66
2.89
30
18.23
Shares (diluted)M
31.25
34.40
39.84
41.04
39.89
42.18
47.90
47.79
55.10
62.43
18.31
9.38%
7.77%
25
21.09
Buyback yield%
14.45
15.21
14.78
15.88
16.20
17.33
18.93
21.50
18.97
15.98
8.83
18.93
16.09
39
1.537
D/E ratiox
1.302
1.212
1.290
1.380
1.509
1.600
1.655
1.805
2.025
2.263
1.310
1.805
1.555
24
53.19
Enterprise valuezł M
61.12
63.90
62.04
68.54
69.28
74.73
76.16
79.57
87.31
98.59
71.36
7.31%
5.55%
27
12.13
LT debtzł M
74.27
79.28
80.33
81.02
72.62
74.37
78.34
84.04
86.04
94.30
64.48
5.37%
1.73%
89
Cost of revenue
4.03%
1.01×
Operating expenses
2.91%
0.91×
Goodwill & intangibles
15.45%
Spread over hurdle
26.15%