189.9
Revenuezł M
372.5
379.6
370.9
365.3
365.4
363.5
365.0
363.4
364.4
358.8
204.4
(0.36%)
(0.22%)
76
16.09
Revenue growth%
7.72
9.84
9.13
7.71
5.58
8.07
6.18
3.87
0.95
2.65
21.72
3.87
6.95
26
24.15
Gross margin%
27.86
29.78
31.96
31.32
34.07
33.47
35.57
35.97
33.22
34.05
16.42
34.05
33.34
17
15.61
Operating margin%
21.44
24.08
22.46
23.72
24.64
27.62
25.82
24.06
25.85
24.98
14.94
25.82
24.36
29
5.12
Net margin%
10.78
7.78
7.21
4.80
4.45
4.53
6.77
5.89
4.99
2.40
14.18
4.99
5.44
6
18.21
P/E ratio (avg)x
24.87
27.07
24.17
25.99
25.90
25.37
23.09
22.45
22.40
19.81
13.44
22.45
24.52
95
9.779
EV/EBITx
17.66
16.94
15.80
14.62
15.39
14.81
16.33
15.06
15.43
14.49
20.08
15.06
15.41
73
27.93
FCF yield (avg)%
21.15
19.86
18.95
21.12
20.52
21.54
20.18
20.40
20.93
18.83
3.69
20.40
20.46
77
18.76
FCF margin%
33.89
36.43
39.30
41.77
39.25
37.45
38.26
40.13
41.57
38.95
7.53
38.95
39.10
65
1.789
FCF / Net incomex
1.618
1.689
1.867
2.113
2.252
2.655
3.126
3.540
3.671
3.513
1.367
3.513
2.454
84
12.23
ROIC%
10.47
8.51
7.43
9.61
7.91
5.44
5.28
7.55
6.15
4.75
9.84
5.44
7.49
89
10.24
Return on equity%
4.29
6.47
7.77
7.66
8.36
6.97
9.35
9.18
8.52
6.81
27.18
8.52
7.71
8
25.10
Return on assets%
7.67
8.17
9.01
7.07
8.39
5.72
3.72
6.65
9.26
8.61
15.54
6.65
7.92
6
5.10
EPSzł
3.79
3.66
3.57
3.67
4.03
4.46
4.80
4.58
5.19
5.15
5.43
5.00%
3.70%
—
5.11
EPS growth%
4.99
4.65
4.53
6.49
7.56
7.27
6.23
6.81
7.08
4.54
3.19
6.81
6.36
92
5.08
Bookvalue per shzł
3.23
3.16
3.16
3.00
3.00
2.95
3.16
3.31
3.36
3.46
1.30
2.87%
0.16%
—
2.00
FCF per sharezł
1.29
1.21
1.23
1.37
1.46
1.61
1.51
1.47
1.52
1.52
2.73
0.82%
2.85%
—
5.07
Dividend per shzł
4.74
4.92
5.95
6.92
7.04
7.82
7.79
9.29
10.03
10.64
2.32
8.59%
8.86%
—
5.23
Div yield (avg)%
7.45
7.12
5.46
4.60
5.36
6.92
8.00
8.87
5.91
8.16
8.62
8.00
7.02
38
21.36
Payout ratio%
30.45
29.31
30.22
28.95
27.50
24.97
24.17
21.34
19.50
22.50
20.55
22.50
26.23
25
52.65
Shares (diluted)M
100.6
97.21
95.50
108.8
126.7
139.8
161.1
178.5
179.7
192.8
52.08
8.75%
8.46%
18
29.33
Buyback yield%
6.25
6.66
8.17
7.02
7.47
4.69
5.60
6.28
5.41
6.12
5.82
5.60
6.26
39
1.524
D/E ratiox
1.864
1.977
2.110
2.089
2.287
2.269
2.275
2.664
2.839
3.021
0.980
2.664
2.272
11
169.2
Enterprise valuezł M
229.2
243.2
228.1
209.2
238.0
223.0
241.0
272.7
302.7
326.5
243.9
6.53%
3.33%
71
33.21
LT debtzł M
156.9
149.0
159.5
143.8
143.8
133.0
125.6
116.0
112.2
112.7
71.99
(4.76%)
(3.91%)
84
Cost of revenue
(0.22%)
1.00×
Operating expenses
(0.20%)
1.00×
Property and equipment
15.78%
Spread over hurdle
26.49%