80.53
Revenuezł M
130.1
138.8
144.9
150.3
160.6
170.5
174.7
181.7
191.4
197.1
85.68
4.17%
4.69%
28
19.91
Revenue growth%
6.04
3.43
2.48
1.05
0.40
3.07
5.77
5.91
3.45
3.58
9.39
3.58
3.44
42
23.05
Gross margin%
11.55
10.89
11.30
13.82
14.76
17.56
15.70
18.59
17.67
15.57
22.68
17.56
15.17
76
28.59
Operating margin%
2.62
3.20
3.44
1.09
3.67
0.80
2.28
4.76
5.26
5.68
21.05
4.76
3.32
66
4.93
Net margin%
6.66
9.15
8.19
9.06
9.24
12.17
10.96
12.16
11.85
9.25
27.11
11.85
9.24
28
22.72
P/E ratio (avg)x
16.92
18.40
19.96
19.44
20.61
20.88
20.28
20.91
19.32
19.00
14.19
20.28
19.70
82
25.28
EV/EBITx
34.35
36.18
38.21
42.84
42.67
47.73
55.49
59.99
65.19
65.79
6.656
59.99
45.28
50
11.46
FCF yield (avg)%
8.30
6.07
5.25
2.48
0.40
0.40
2.69
5.11
4.25
2.10
13.91
2.69
3.47
35
23.37
FCF margin%
10.65
7.68
4.79
2.62
2.83
5.44
2.91
3.12
2.96
0.82
25.96
2.96
3.04
74
1.702
FCF / Net incomex
2.028
2.298
2.237
2.245
2.462
2.376
2.685
2.674
2.852
2.676
1.661
2.676
2.419
73
8.26
ROIC%
19.40
21.55
21.81
19.65
21.24
21.82
18.83
17.61
19.46
21.08
17.34
19.46
20.37
71
16.14
Return on equity%
20.33
20.71
21.93
24.37
26.98
25.04
25.06
27.81
27.83
28.56
12.46
27.81
25.05
34
18.94
Return on assets%
22.91
25.05
27.03
28.34
25.94
28.64
29.79
28.93
26.73
26.84
27.37
28.64
26.94
88
2.62
EPSzł
0.85
0.86
0.88
0.81
0.80
0.92
0.88
0.88
0.81
0.89
2.69
2.19%
0.84%
—
13.76
EPS growth%
30.00
31.02
31.16
33.38
36.08
38.75
37.30
34.57
35.93
34.26
7.40
35.93
34.41
63
0.81
Bookvalue per shzł
1.16
1.26
1.12
1.16
1.12
1.03
1.05
0.94
0.91
0.93
1.79
(3.57%)
(2.69%)
—
0.50
FCF per sharezł
1.75
1.78
1.62
1.60
1.39
1.44
1.41
1.28
1.15
1.24
1.39
(2.22%)
(4.41%)
—
2.54
Dividend per shzł
0.74
0.73
0.72
0.68
0.72
0.75
0.81
0.90
0.98
0.90
1.46
4.48%
0.57%
—
17.01
Div yield (avg)%
32.58
34.71
34.55
34.14
33.62
32.55
34.01
34.96
33.11
32.02
24.51
33.11
33.82
86
10.82
Payout ratio%
20.14
20.34
18.36
17.60
18.81
21.22
22.77
20.64
19.49
20.66
18.74
20.66
20.24
67
33.66
Shares (diluted)M
38.82
41.80
44.37
41.62
47.96
46.65
49.37
51.71
50.27
56.94
34.68
3.49%
4.15%
67
2.63
Buyback yield%
26.07
23.27
25.11
23.06
21.89
23.15
21.91
19.92
22.17
24.59
11.61
22.17
23.11
65
1.798
D/E ratiox
0.651
0.632
0.622
0.626
0.721
0.728
0.862
0.913
1.027
1.005
0.817
0.913
0.725
32
195.7
Enterprise valuezł M
313.4
301.5
310.1
295.4
337.0
391.2
422.7
468.2
464.3
456.3
106.0
6.25%
5.22%
59
83.39
LT debtzł M
101.9
96.58
87.03
94.68
91.37
82.02
86.31
81.74
90.45
86.56
211.5
(1.08%)
(0.95%)
7
Cost of revenue
5.30%
1.06×
Operating expenses
3.92%
0.93×
Cash and investments
17.22%
Goodwill & intangibles
16.18%
Spread over hurdle
16.86%