46.91
Revenuezł M
95.81
98.49
99.71
100.4
102.9
106.2
107.0
106.7
110.6
110.9
50.82
1.50%
1.46%
35
17.45
Revenue growth%
13.17
12.74
12.16
14.42
16.18
14.10
12.21
11.58
10.13
12.27
27.73
12.21
12.50
74
7.60
Gross margin%
24.53
27.27
27.59
30.52
29.13
26.60
25.39
26.10
26.79
25.12
7.55
26.10
26.70
45
24.67
Operating margin%
14.63
14.07
15.95
16.74
15.15
17.94
18.36
17.99
20.00
18.35
6.86
18.35
17.34
43
5.72
Net margin%
19.60
21.65
19.23
20.65
19.03
18.28
15.57
17.11
14.59
12.17
17.29
15.57
18.66
15
29.38
P/E ratio (avg)x
26.58
26.62
26.72
29.82
31.15
33.67
38.74
43.93
46.43
49.42
31.78
43.93
32.41
59
6.383
EV/EBITx
28.28
29.39
25.20
22.34
23.96
23.37
21.05
19.98
19.47
18.84
15.28
19.98
22.86
27
22.96
FCF yield (avg)%
17.05
14.18
15.56
16.09
13.11
13.35
10.37
12.14
14.25
16.63
29.69
13.35
14.22
25
26.97
FCF margin%
16.64
15.46
15.85
15.20
15.28
17.71
20.31
19.38
16.97
16.85
20.03
17.71
16.74
75
1.686
FCF / Net incomex
1.274
1.109
1.177
1.106
1.081
0.959
1.017
1.011
1.005
0.942
0.962
1.005
1.049
93
14.74
ROIC%
10.24
12.47
13.36
14.27
11.51
12.55
14.69
17.35
14.84
16.98
13.11
14.84
13.82
6
28.52
Return on equity%
18.76
20.30
19.06
19.46
17.94
16.98
18.99
20.27
22.53
20.39
15.16
20.27
19.26
7
14.98
Return on assets%
22.33
19.47
20.93
21.33
19.95
22.70
22.97
23.52
23.95
25.59
23.71
23.52
22.51
70
0.09
EPSzł
0.36
0.41
0.42
0.48
0.56
0.55
0.64
0.64
0.67
0.67
0.10
3.48%
7.93%
—
9.31
EPS growth%
23.90
25.56
27.90
28.89
26.14
27.83
29.41
27.54
29.98
28.11
22.93
28.11
27.87
16
0.22
Bookvalue per shzł
0.17
0.20
0.23
0.25
0.29
0.33
0.37
0.40
0.47
0.52
0.25
12.05%
13.65%
—
0.23
FCF per sharezł
0.33
0.39
0.43
0.51
0.54
0.53
0.60
0.61
0.67
0.70
0.10
5.35%
8.40%
—
0.05
Dividend per shzł
0.07
0.08
0.09
0.10
0.10
0.11
0.11
0.12
0.13
0.14
0.15
7.72%
9.16%
—
6.17
Div yield (avg)%
18.25
17.42
18.02
20.88
20.41
20.67
22.57
24.62
26.87
25.94
15.94
24.62
20.78
10
14.15
Payout ratio%
22.03
20.26
19.22
16.68
14.27
15.03
13.80
15.19
12.37
14.73
15.39
14.73
15.11
83
169.0
Shares (diluted)M
177.2
167.1
179.6
171.5
185.9
189.1
178.7
171.2
154.2
155.1
177.2
(3.56%)
(1.78%)
69
12.67
Buyback yield%
2.99
2.93
2.97
1.47
0.49
0.79
1.43
0.60
0.40
0.40
18.12
0.60
1.11
54
0.708
D/E ratiox
2.096
2.517
2.494
2.786
3.002
3.449
3.448
3.498
4.000
4.814
0.933
3.498
3.225
46
33.75
Enterprise valuezł M
105.8
95.95
87.81
92.41
89.42
84.98
86.18
85.24
90.31
89.73
22.04
0.07%
(1.69%)
43
15.01
LT debtzł M
85.67
84.77
92.06
102.6
99.76
95.37
93.30
84.18
93.60
93.44
56.68
(1.30%)
1.53%
69
Cost of revenue
1.40%
0.99×
Operating expenses
2.00%
1.05×
Spread over hurdle
(3.80%)