141.5
Revenuezł M
230.8
233.9
244.5
249.5
260.4
271.9
278.0
287.3
288.4
298.5
146.2
2.77%
2.63%
7
11.49
Revenue growth%
10.91
11.54
8.95
9.74
11.88
12.42
12.97
13.82
15.40
14.06
25.17
13.82
12.15
25
4.46
Gross margin%
2.98
0.40
2.32
2.78
0.40
1.45
1.87
3.68
1.59
0.40
28.71
1.59
1.73
79
3.04
Operating margin%
20.65
23.09
25.65
24.10
22.69
22.41
19.98
22.34
21.26
24.03
5.30
22.34
22.55
78
11.55
Net margin%
21.45
20.32
22.09
24.03
24.96
26.18
26.39
24.11
26.75
26.37
26.21
26.37
24.53
95
16.84
P/E ratio (avg)x
21.87
25.29
25.93
29.68
30.58
29.94
30.35
29.64
31.97
34.99
26.74
30.35
29.81
81
27.79
EV/EBITx
33.92
33.05
38.96
38.39
40.71
47.55
55.92
54.43
58.83
69.14
17.82
55.92
44.13
63
29.18
FCF yield (avg)%
1.16
1.57
0.40
0.40
0.40
0.40
0.40
0.40
1.72
0.88
25.29
0.40
0.40
14
27.59
FCF margin%
28.48
27.74
25.71
28.27
28.93
31.66
32.05
29.27
28.77
29.95
5.37
29.95
28.85
89
1.788
FCF / Net incomex
0.574
0.602
0.565
0.519
0.567
0.521
0.549
0.503
0.523
0.571
1.619
0.523
0.557
67
12.88
ROIC%
4.48
6.01
5.88
7.31
4.45
3.83
5.35
6.99
8.18
7.37
11.75
6.99
5.94
34
17.01
Return on equity%
13.06
10.80
9.42
10.61
10.17
8.89
5.99
6.34
5.44
6.92
7.91
6.34
9.15
72
14.15
Return on assets%
12.33
10.89
12.04
11.77
10.88
11.05
12.72
12.48
11.35
8.74
24.58
11.35
11.56
37
53.25
EPSzł
80.96
72.96
81.78
77.57
79.68
79.29
79.40
71.04
79.03
83.46
57.34
0.93%
1.04%
—
4.31
EPS growth%
5.59
2.93
4.24
6.03
7.33
8.72
7.95
4.98
4.97
3.26
17.92
4.98
5.29
33
25.16
Bookvalue per shzł
76.15
85.36
90.84
92.63
94.20
106.65
117.13
126.46
135.67
137.38
73.10
7.84%
7.13%
—
65.13
FCF per sharezł
58.24
62.23
65.77
65.95
63.57
59.68
55.49
58.54
54.94
54.35
56.81
(3.09%)
(1.19%)
—
48.84
Dividend per shzł
30.79
33.14
37.10
35.18
37.91
39.91
37.27
38.20
37.71
41.88
61.13
2.01%
3.33%
—
8.71
Div yield (avg)%
29.70
30.62
31.34
33.54
31.56
29.44
31.87
30.20
31.84
32.24
15.45
31.84
31.45
14
2.63
Payout ratio%
29.43
32.03
34.72
32.84
31.84
34.27
33.96
34.99
37.12
34.68
22.55
34.68
34.12
41
3.466
Shares (diluted)M
4.180
4.944
4.915
5.279
6.175
6.134
6.820
6.943
7.968
8.849
3.502
7.46%
7.65%
16
19.28
Buyback yield%
18.17
19.18
18.75
16.90
17.17
16.45
16.94
14.62
13.28
14.18
17.20
14.62
16.92
43
1.570
D/E ratiox
2.071
2.448
2.463
2.736
3.097
3.313
3.802
3.725
3.933
4.696
1.332
3.802
3.205
54
170.6
Enterprise valuezł M
154.9
153.1
169.6
169.9
157.4
151.2
162.2
163.0
150.8
133.7
106.4
(3.22%)
(1.39%)
18
0.384
LT debtzł B
0.543
0.548
0.658
0.672
0.814
0.852
0.933
0.971
1.174
1.402
0.356
11.50%
11.94%
94
Cost of revenue
2.90%
1.03×
Operating expenses
2.08%
0.95×
Goodwill & intangibles
15.93%
Property and equipment
13.85%