89.70
Revenuezł M
164.9
173.1
186.9
201.4
218.7
233.6
248.5
268.3
283.2
308.3
96.55
7.11%
7.02%
35
12.95
Revenue growth%
30.61
32.92
30.71
30.94
28.32
28.42
28.25
26.06
27.52
29.96
5.65
28.25
29.19
23
24.41
Gross margin%
19.65
17.49
15.14
12.60
15.07
13.63
16.27
14.95
16.72
15.54
18.90
15.54
15.34
7
29.75
Operating margin%
22.77
20.60
21.44
24.42
26.86
24.76
22.11
24.84
23.45
25.88
11.18
24.76
23.94
64
4.06
Net margin%
10.95
13.33
12.41
12.68
12.36
10.67
12.00
13.96
16.25
15.88
16.77
13.96
12.54
36
21.53
P/E ratio (avg)x
9.229
9.701
10.83
9.873
10.42
10.72
12.20
11.26
11.56
11.05
28.47
11.26
10.78
92
36.98
EV/EBITx
34.68
38.84
41.77
42.21
45.70
52.11
59.18
59.80
64.56
62.98
11.14
59.80
48.90
87
4.09
FCF yield (avg)%
24.67
22.15
24.93
27.87
25.29
22.61
22.36
23.34
25.97
25.97
6.27
23.34
24.80
30
16.88
FCF margin%
6.66
7.75
9.44
10.80
11.18
9.04
11.49
10.26
9.85
10.97
14.79
10.26
10.05
64
0.185
FCF / Net incomex
2.181
2.282
2.528
2.979
3.073
3.342
3.761
3.867
4.500
4.692
0.861
3.867
3.208
55
3.76
ROIC%
20.37
18.45
19.05
17.57
15.54
12.67
13.40
15.80
17.88
18.90
19.88
15.80
17.72
74
25.35
Return on equity%
10.01
7.78
6.72
8.03
7.44
6.27
8.54
6.44
6.71
7.07
7.79
6.71
7.25
61
22.81
Return on assets%
17.29
17.48
17.52
14.90
12.66
13.06
11.21
10.52
11.02
8.44
17.57
11.02
12.86
86
0.88
EPSzł
0.29
0.28
0.28
0.25
0.28
0.31
0.32
0.30
0.30
0.30
0.98
1.67%
0.80%
—
18.91
EPS growth%
4.50
1.98
1.32
3.39
3.14
5.39
5.28
8.12
10.04
13.02
26.84
8.12
4.89
11
0.18
Bookvalue per shzł
0.49
0.48
0.47
0.48
0.52
0.50
0.55
0.50
0.55
0.61
0.52
3.02%
1.09%
—
0.32
FCF per sharezł
1.07
1.16
1.12
1.11
1.20
1.24
1.32
1.51
1.40
1.52
1.04
4.81%
3.66%
—
0.82
Dividend per shzł
0.80
0.87
0.89
0.82
0.84
0.74
0.79
0.75
0.77
0.80
1.01
(0.96%)
(0.75%)
—
21.12
Div yield (avg)%
27.90
30.00
32.50
34.43
36.65
34.82
36.44
35.80
38.39
40.98
3.91
36.44
35.31
68
6.55
Payout ratio%
4.56
3.49
2.72
2.58
1.24
0.40
0.40
0.40
0.40
1.68
16.18
0.40
1.46
81
109.6
Shares (diluted)M
143.3
150.6
155.0
139.8
156.2
148.4
134.6
148.6
143.4
137.4
112.7
(2.53%)
(0.27%)
46
9.06
Buyback yield%
18.14
16.10
13.47
14.81
15.30
15.99
14.71
17.02
19.14
17.73
23.33
17.02
16.04
28
1.251
D/E ratiox
0.417
0.419
0.447
0.444
0.470
0.562
0.635
0.749
0.770
0.840
1.425
0.749
0.516
44
48.72
Enterprise valuezł M
60.65
65.28
71.32
66.97
61.65
57.42
58.24
53.97
51.57
54.70
166.9
(2.37%)
(1.20%)
80
262.4
LT debtzł M
67.43
59.93
54.95
54.20
56.75
53.87
50.70
54.78
56.57
58.91
169.6
0.75%
(0.71%)
12
Cost of revenue
7.02%
1.00×
Operating expenses
6.50%
0.95×
Goodwill & intangibles
14.48%
Spread over hurdle
(3.00%)