195.2
Revenuezł M
153.7
157.4
164.7
169.8
176.1
179.8
181.4
189.9
190.0
198.9
202.9
2.46%
2.62%
8
28.59
Revenue growth%
7.14
8.12
8.12
7.83
5.16
6.64
8.35
7.77
5.69
7.89
23.41
7.77
7.80
52
3.10
Gross margin%
17.22
16.42
15.20
16.19
19.02
18.70
20.77
18.92
17.33
18.50
21.90
18.70
17.92
41
28.96
Operating margin%
23.18
22.93
23.44
22.90
23.02
22.86
24.80
22.91
25.56
22.90
25.72
22.91
22.98
13
8.92
Net margin%
0.40
1.57
4.02
2.22
0.60
1.86
0.40
1.27
1.51
2.98
23.31
1.51
1.54
21
12.06
P/E ratio (avg)x
25.45
23.64
24.04
25.67
28.31
25.50
24.73
25.17
27.89
28.08
31.02
25.50
25.48
31
8.143
EV/EBITx
24.85
29.27
33.81
36.88
35.51
37.74
42.54
45.53
51.96
51.78
13.11
45.53
37.31
81
19.04
FCF yield (avg)%
13.02
11.15
12.24
13.03
15.88
14.48
17.19
17.00
17.89
19.32
13.81
17.19
15.18
36
20.48
FCF margin%
15.81
14.87
15.30
13.41
16.18
17.91
18.91
21.61
20.42
23.41
25.45
20.42
17.05
55
0.489
FCF / Net incomex
0.259
0.229
0.217
0.236
0.225
0.228
0.226
0.245
0.254
0.263
0.361
0.245
0.233
11
27.77
ROIC%
7.41
6.55
9.54
9.44
10.12
12.08
13.91
13.31
12.75
14.47
2.90
13.31
11.10
74
18.83
Return on equity%
31.84
30.39
32.89
32.91
31.17
28.58
25.62
24.93
24.58
24.85
2.01
24.93
29.48
60
25.35
Return on assets%
22.30
22.34
21.31
19.24
18.45
16.49
15.44
13.78
15.35
17.45
7.90
15.44
17.95
65
8.88
EPSzł
39.72
41.30
43.85
45.36
48.67
55.39
54.68
58.57
65.60
79.84
9.21
10.41%
8.38%
—
29.58
EPS growth%
21.30
23.39
20.40
18.72
19.51
19.09
19.37
17.92
15.22
16.23
23.94
17.92
19.23
29
4.57
Bookvalue per shzł
4.92
4.61
5.19
5.68
5.34
5.71
5.89
6.36
6.07
5.80
15.61
1.66%
1.78%
—
18.72
FCF per sharezł
10.12
10.14
11.64
11.63
12.99
14.58
14.30
13.42
13.87
13.07
9.05
0.13%
2.16%
—
5.44
Dividend per shzł
34.28
35.07
42.25
45.03
47.36
56.64
55.73
55.46
59.73
64.47
13.96
6.36%
6.57%
—
3.23
Div yield (avg)%
32.08
33.26
31.49
31.08
30.62
33.53
31.72
33.54
31.85
31.25
2.98
31.85
31.78
43
23.67
Payout ratio%
9.11
9.70
9.80
12.60
14.44
16.40
17.33
14.78
14.60
12.04
6.87
14.78
13.52
43
11.29
Shares (diluted)M
13.75
15.89
14.97
16.09
17.19
16.35
17.93
18.87
18.64
20.24
11.16
3.32%
4.98%
42
22.11
Buyback yield%
11.23
14.10
11.88
14.75
16.19
14.36
16.98
16.47
18.90
20.03
29.82
16.98
15.47
16
1.322
D/E ratiox
1.758
1.874
1.814
2.024
2.171
2.318
2.065
2.269
2.258
2.485
1.075
2.269
2.118
10
131.1
Enterprise valuezł M
177.1
192.6
167.6
151.1
166.6
177.0
192.4
175.4
174.3
183.8
204.2
1.99%
1.14%
72
178.5
LT debtzł M
101.6
97.97
108.4
98.09
88.32
83.08
82.34
85.64
92.82
92.96
102.5
1.03%
(1.19%)
53
Cost of revenue
2.35%
0.97×
Operating expenses
3.13%
1.05×
Property and equipment
16.53%
Spread over hurdle
31.14%