62.96
Revenuezł M
173.8
173.9
173.5
179.0
178.8
180.9
184.8
188.2
192.0
193.8
66.13
1.62%
1.01%
14
26.92
Revenue growth%
20.42
23.39
24.66
21.98
21.01
22.80
21.32
19.48
18.88
21.60
16.24
21.32
21.46
71
26.74
Gross margin%
16.01
13.24
12.83
11.44
8.75
8.66
11.63
13.23
13.01
14.43
27.32
13.01
12.92
31
24.11
Operating margin%
6.41
7.71
7.91
5.60
5.09
7.32
4.88
3.94
5.59
7.35
17.95
5.59
6.00
66
15.29
Net margin%
21.74
22.89
24.71
24.39
26.12
28.79
30.24
32.35
35.19
35.37
4.20
32.35
27.45
50
8.155
P/E ratio (avg)x
48.60
56.27
54.14
54.03
56.51
60.40
67.70
79.55
86.38
82.58
16.28
79.55
58.45
22
18.76
EV/EBITx
20.25
23.08
25.04
25.45
28.74
29.26
32.23
34.34
39.17
41.17
18.70
34.34
29.00
39
28.35
FCF yield (avg)%
19.47
22.29
24.62
22.89
24.91
22.15
23.14
22.24
22.50
20.49
29.95
22.24
22.40
84
16.98
FCF margin%
11.88
12.68
15.43
13.90
15.09
15.39
12.78
11.62
9.87
7.44
12.05
11.62
12.73
74
1.707
FCF / Net incomex
0.944
0.989
0.981
0.923
0.998
0.941
0.893
0.794
0.806
0.745
0.543
0.806
0.932
92
24.02
ROIC%
31.92
30.80
30.33
27.48
25.93
28.46
26.01
24.14
26.99
25.32
10.41
26.01
27.23
15
11.82
Return on equity%
20.91
22.41
23.45
25.01
23.05
21.53
24.50
24.16
24.41
26.13
27.23
24.41
23.81
32
24.44
Return on assets%
22.90
21.20
19.10
18.77
21.75
22.62
20.43
21.96
21.53
19.12
14.39
21.53
21.37
65
0.90
EPSzł
1.54
1.52
1.59
1.64
1.43
1.37
1.20
1.16
1.19
1.19
0.97
(3.50%)
(3.59%)
—
8.60
EPS growth%
16.75
17.03
16.37
14.88
15.83
15.32
13.06
13.79
16.24
14.55
26.89
14.55
15.58
39
1.29
Bookvalue per shzł
1.26
1.41
1.34
1.51
1.66
1.61
1.84
1.99
2.19
2.07
1.15
4.48%
6.29%
—
0.84
FCF per sharezł
1.55
1.39
1.38
1.29
1.44
1.39
1.40
1.25
1.12
1.00
1.53
(7.12%)
(3.88%)
—
2.03
Dividend per shzł
0.89
0.88
0.89
0.93
1.03
1.15
1.30
1.50
1.80
1.96
0.88
13.77%
8.39%
—
21.83
Div yield (avg)%
6.97
7.02
9.91
9.74
9.09
10.32
13.19
14.82
14.01
12.65
23.38
13.19
10.11
17
20.95
Payout ratio%
18.96
20.82
19.18
21.34
19.48
22.27
20.53
19.39
17.89
17.04
7.76
19.39
19.43
25
46.13
Shares (diluted)M
40.85
42.12
36.57
36.36
31.70
34.86
37.27
36.32
32.69
34.34
45.06
1.61%
(1.66%)
60
18.42
Buyback yield%
21.67
22.90
20.65
19.93
19.42
20.24
18.31
20.57
18.03
19.86
13.91
19.86
20.08
53
0.724
D/E ratiox
1.437
1.568
1.561
1.365
1.281
1.201
1.292
1.368
1.394
1.373
1.560
1.368
1.371
14
159.4
Enterprise valuezł M
10.33
9.511
9.562
9.770
10.08
9.019
8.608
9.059
8.280
7.217
73.83
(6.47%)
(4.31%)
37
72.80
LT debtzł M
26.21
27.52
27.43
30.72
29.87
30.03
32.27
30.34
30.47
31.19
96.23
0.87%
1.84%
65
Cost of revenue
1.01%
1.00×
Operating expenses
(0.11%)
0.89×
Cash and investments
16.73%
Property and equipment
15.95%
Return on capital
113.30%
Spread over hurdle
101.70%