31.04
Revenuezł M
160.0
161.8
162.2
164.1
167.7
170.4
176.4
179.3
180.6
182.6
33.99
1.72%
1.30%
75
2.61
Revenue growth%
12.91
12.67
10.43
12.77
14.53
16.02
16.78
15.84
14.76
15.73
10.84
15.84
14.65
92
4.88
Gross margin%
28.86
26.63
26.72
26.08
23.73
21.74
23.87
23.65
21.46
22.09
18.06
22.09
23.80
86
20.30
Operating margin%
16.08
13.70
12.34
14.20
12.27
14.13
15.88
13.98
16.74
17.97
9.61
15.88
14.16
19
5.97
Net margin%
12.86
12.00
13.57
14.61
16.84
19.07
21.56
20.78
22.85
25.13
5.13
21.56
17.96
42
19.60
P/E ratio (avg)x
24.97
23.60
25.28
24.85
24.04
25.74
27.70
29.87
27.29
28.72
29.58
27.70
25.51
86
21.47
EV/EBITx
51.85
60.18
70.01
71.33
81.25
88.19
95.36
101.2
113.1
111.9
28.83
101.2
84.72
26
11.02
FCF yield (avg)%
5.18
7.42
6.25
3.75
5.32
3.57
3.42
5.86
8.82
7.51
4.07
5.86
5.59
76
20.41
FCF margin%
24.59
21.66
19.27
20.50
21.98
20.27
19.41
17.47
18.61
18.80
5.43
18.80
19.84
56
1.570
FCF / Net incomex
1.374
1.327
1.400
1.375
1.342
1.336
1.212
1.240
1.122
0.953
0.398
1.212
1.331
58
13.04
ROIC%
23.12
22.71
22.54
24.31
24.51
24.13
25.06
23.21
24.81
27.64
29.81
24.81
24.22
52
21.19
Return on equity%
26.13
25.02
25.63
27.12
26.92
24.72
22.20
21.47
23.06
22.98
16.07
22.98
24.87
15
18.28
Return on assets%
19.27
16.73
18.11
16.22
19.13
19.20
21.05
20.05
20.57
22.05
11.04
20.57
19.24
15
0.26
EPSzł
0.32
0.31
0.37
0.42
0.49
0.50
0.57
0.66
0.73
0.82
0.28
10.92%
10.42%
—
22.50
EPS growth%
14.31
12.10
14.81
16.65
18.92
21.11
23.00
24.65
26.90
26.42
6.84
24.65
20.02
21
0.58
Bookvalue per shzł
0.26
0.23
0.20
0.20
0.18
0.18
0.18
0.16
0.17
0.15
0.75
(3.19%)
(4.33%)
—
0.78
FCF per sharezł
0.38
0.41
0.44
0.48
0.55
0.65
0.66
0.74
0.79
0.88
0.78
10.06%
9.76%
—
0.56
Dividend per shzł
1.14
1.13
1.12
1.06
1.18
1.31
1.37
1.30
1.32
1.31
0.24
2.17%
1.30%
—
3.95
Div yield (avg)%
15.52
16.87
19.47
21.24
20.90
20.33
19.15
17.69
19.53
19.42
24.80
19.42
19.44
40
24.05
Payout ratio%
31.96
33.48
36.05
34.11
37.06
38.79
36.54
36.06
33.59
33.78
2.08
36.06
35.08
61
67.93
Shares (diluted)M
65.57
59.59
63.86
70.19
64.03
56.87
61.05
65.12
61.92
59.34
69.43
(1.51%)
(1.19%)
34
13.70
Buyback yield%
24.06
23.27
23.74
23.26
25.30
24.35
26.75
25.83
24.32
21.50
13.24
24.35
24.19
62
0.757
D/E ratiox
0.791
0.876
0.935
1.010
1.128
1.146
1.329
1.315
1.419
1.410
1.420
1.329
1.137
54
42.68
Enterprise valuezł M
87.54
87.93
81.51
84.95
81.14
83.05
82.19
87.83
85.71
84.98
87.35
0.93%
(1.13%)
37
130.7
LT debtzł M
40.20
42.74
44.74
48.19
47.31
46.46
47.41
47.54
41.00
44.12
43.89
(1.38%)
(0.51%)
60
Cost of revenue
1.58%
1.03×
Operating expenses
0.77%
0.95×
Cash and investments
18.05%
Goodwill & intangibles
16.50%
Property and equipment
15.59%
Spread over hurdle
69.24%