479.2
Revenuezł M
373.4
374.2
369.0
375.5
373.9
383.1
388.6
387.6
395.4
396.4
507.2
1.18%
0.84%
71
20.46
Revenue growth%
24.09
24.55
22.38
25.25
22.50
21.01
19.21
20.62
22.28
20.77
16.60
20.77
22.33
23
20.50
Gross margin%
28.13
28.40
27.58
30.48
28.91
29.87
30.16
29.35
28.00
25.65
16.16
29.35
28.66
26
6.41
Operating margin%
27.65
26.65
26.30
27.29
28.07
28.22
28.67
29.28
27.88
28.94
25.26
28.67
27.98
58
23.82
Net margin%
33.25
32.40
33.48
30.68
33.46
34.68
36.97
34.82
36.57
37.52
25.70
36.57
34.08
12
14.75
P/E ratio (avg)x
12.81
15.41
15.11
15.83
17.47
18.05
21.65
21.32
22.58
24.27
14.16
21.65
17.76
87
28.88
EV/EBITx
25.86
25.85
28.01
27.45
27.08
26.52
23.51
25.61
25.14
27.73
33.40
25.61
26.19
13
17.21
FCF yield (avg)%
29.33
28.29
27.90
27.62
27.04
25.33
22.54
23.83
26.56
29.37
5.70
25.33
27.33
40
7.96
FCF margin%
32.36
30.66
29.48
31.13
31.42
30.17
29.41
29.25
27.94
27.07
19.27
29.25
29.83
81
1.164
FCF / Net incomex
0.401
0.402
0.390
0.406
0.413
0.417
0.444
0.398
0.375
0.375
0.245
0.398
0.401
15
13.77
ROIC%
26.66
28.95
30.18
29.85
29.04
27.64
27.15
24.20
26.99
25.86
23.85
26.99
27.39
67
27.97
Return on equity%
28.38
27.33
29.14
28.16
29.23
28.01
25.71
27.06
26.61
24.51
2.85
26.61
27.67
81
4.41
Return on assets%
31.39
33.34
36.32
34.84
33.51
30.94
32.64
30.67
28.24
30.04
22.13
30.67
32.01
28
3.93
EPSzł
5.78
5.59
5.77
6.67
7.18
7.07
6.95
7.36
8.14
9.20
4.39
5.10%
5.42%
—
3.03
EPS growth%
21.89
19.30
17.28
15.90
13.07
10.80
7.87
5.21
6.51
5.77
12.64
6.51
11.93
44
1.57
Bookvalue per shzł
5.36
6.32
6.99
6.87
8.32
9.96
10.66
11.57
12.89
14.30
5.67
11.43%
11.27%
—
6.85
FCF per sharezł
2.38
2.49
2.72
2.63
2.44
2.44
2.71
2.75
2.86
2.65
2.18
1.68%
1.57%
—
4.00
Dividend per shzł
1.37
1.58
1.77
1.97
1.84
1.87
1.94
2.23
2.57
2.41
3.18
5.53%
6.84%
—
29.21
Div yield (avg)%
7.59
7.83
9.64
11.51
11.98
13.89
11.00
8.67
7.78
9.16
15.18
9.16
9.40
22
12.36
Payout ratio%
0.40
0.40
1.63
4.13
4.10
1.77
0.40
0.40
0.68
0.40
14.42
0.40
0.54
53
20.61
Shares (diluted)M
27.96
26.02
24.84
26.90
28.42
28.94
28.94
27.52
27.88
27.12
20.76
(0.94%)
0.48%
71
23.63
Buyback yield%
3.95
1.35
2.08
3.44
3.27
5.22
4.38
3.58
3.21
3.57
7.20
3.58
3.50
71
1.027
D/E ratiox
1.209
1.255
1.467
1.423
1.493
1.661
1.743
1.838
1.945
2.111
1.226
1.838
1.577
34
0.538
Enterprise valuezł B
0.688
0.769
0.840
0.776
0.889
0.865
0.835
0.895
0.995
1.139
0.080
5.08%
4.85%
59
317.8
LT debtzł M
245.5
261.3
257.8
267.8
267.9
292.0
320.5
368.4
395.4
400.4
245.3
8.37%
6.81%
12
Cost of revenue
0.84%
1.00×
Operating expenses
0.77%
0.99×
Property and equipment
16.03%
Spread over hurdle
(7.74%)