47.02
Revenuezł M
253.1
261.0
270.0
272.9
283.3
286.8
287.9
299.8
303.0
310.4
49.58
1.84%
2.09%
21
18.59
Revenue growth%
1.98
2.93
3.38
2.59
1.19
2.87
0.40
0.40
0.40
2.72
4.17
0.40
2.28
47
18.72
Gross margin%
10.47
12.75
12.33
12.74
11.41
11.10
12.11
13.70
16.28
14.68
22.48
13.70
12.53
46
24.36
Operating margin%
14.05
11.25
12.52
13.41
16.24
16.81
15.63
18.22
19.13
19.33
28.12
18.22
15.93
9
25.12
Net margin%
17.73
18.41
15.63
14.37
16.05
17.19
14.84
12.49
15.18
12.99
28.17
14.84
15.40
53
35.46
P/E ratio (avg)x
33.65
37.55
35.52
38.21
41.68
40.22
41.79
38.43
36.26
34.31
8.587
38.43
37.88
66
33.20
EV/EBITx
15.35
16.90
19.98
19.29
22.32
25.10
29.30
30.72
29.91
29.25
18.71
29.30
23.71
40
8.00
FCF yield (avg)%
16.55
15.18
13.89
15.48
13.37
12.93
15.13
17.74
18.72
17.89
22.05
17.74
15.33
14
2.25
FCF margin%
1.43
3.97
6.13
7.45
8.14
5.80
4.78
1.91
0.67
2.24
12.15
2.24
4.37
80
0.679
FCF / Net incomex
1.026
1.063
1.248
1.471
1.736
1.945
2.035
2.130
2.171
2.163
0.691
2.130
1.840
84
26.64
ROIC%
24.40
22.28
21.68
23.77
22.53
24.36
27.07
27.69
28.19
28.40
5.44
27.69
24.38
33
12.49
Return on equity%
3.89
5.94
3.46
3.70
5.88
6.41
7.01
7.50
6.22
4.73
13.28
6.41
5.91
42
27.72
Return on assets%
14.48
17.29
19.95
21.60
23.04
21.19
18.58
16.88
17.60
17.70
2.32
17.70
18.14
65
4.22
EPSzł
8.27
8.23
7.66
7.69
7.21
8.04
8.90
9.18
10.03
9.60
4.52
5.90%
2.35%
—
6.78
EPS growth%
32.94
35.51
33.98
35.34
35.91
33.47
33.71
33.94
34.12
36.47
3.37
33.94
34.05
10
2.03
Bookvalue per shzł
8.63
9.17
9.74
10.50
11.72
12.36
14.16
16.77
19.10
20.31
7.79
11.64%
10.66%
—
4.90
FCF per sharezł
4.82
5.28
5.27
5.51
5.94
6.69
6.48
6.80
6.43
6.60
6.32
2.14%
4.23%
—
3.07
Dividend per shzł
9.77
11.63
13.05
13.03
13.32
14.70
15.06
16.44
17.75
19.90
2.21
8.36%
8.50%
—
29.07
Div yield (avg)%
23.04
25.54
25.59
27.17
28.95
30.01
28.46
27.30
24.63
24.84
5.79
27.30
26.38
8
11.10
Payout ratio%
12.19
10.16
10.94
10.93
9.28
11.73
8.87
6.48
7.16
4.18
4.81
7.16
9.72
40
16.96
Shares (diluted)M
17.43
15.78
17.12
18.54
17.35
15.40
14.76
14.24
13.67
12.49
16.73
(6.37%)
(2.51%)
44
4.18
Buyback yield%
10.13
7.42
5.27
4.54
1.87
2.07
2.13
3.19
2.49
4.02
6.65
2.49
3.61
8
1.555
D/E ratiox
0.898
0.987
1.004
0.898
0.963
0.836
0.810
0.883
0.897
0.804
0.234
0.836
0.898
89
68.64
Enterprise valuezł M
282.6
302.7
294.0
321.8
388.6
434.8
506.6
581.7
579.0
665.5
249.0
11.36%
8.79%
74
27.68
LT debtzł M
122.1
120.0
134.8
139.4
149.3
153.8
170.5
174.3
176.7
198.5
248.2
5.86%
6.18%
19
Cost of revenue
2.12%
1.00×
Operating expenses
2.02%
0.99×
Cash and investments
16.57%