28.75
Revenuezł M
391.2
405.9
427.2
449.2
459.0
472.8
486.2
498.8
507.1
518.4
31.60
2.46%
3.11%
63
5.92
Revenue growth%
30.46
31.28
30.45
32.83
33.66
35.92
36.01
36.02
37.38
34.64
13.50
36.01
34.15
23
5.99
Gross margin%
33.94
36.40
35.24
32.75
35.66
34.97
34.78
34.68
37.65
35.12
23.12
34.97
35.05
67
12.45
Operating margin%
14.79
16.92
17.69
16.13
16.09
15.59
15.67
16.59
18.91
16.30
24.97
16.30
16.22
20
28.11
Net margin%
15.67
15.09
13.75
14.78
13.48
12.74
12.19
10.69
9.44
8.22
17.11
10.69
13.11
29
7.471
P/E ratio (avg)x
21.14
18.29
19.16
19.81
20.88
21.53
19.00
16.82
15.81
14.61
30.65
16.82
19.08
56
27.65
EV/EBITx
28.59
28.99
28.41
31.73
33.74
36.57
38.92
40.18
41.30
47.84
20.13
40.18
35.15
23
4.74
FCF yield (avg)%
28.06
25.42
25.75
24.64
25.77
24.09
23.83
22.60
20.86
22.01
23.84
22.60
24.36
94
18.51
FCF margin%
21.48
19.41
20.29
19.87
17.88
20.79
21.60
19.36
21.99
22.11
26.55
21.60
20.54
46
0.206
FCF / Net incomex
1.884
1.866
1.850
1.818
1.784
1.976
1.992
2.248
2.246
2.085
1.696
2.085
1.930
91
22.65
ROIC%
24.13
25.14
24.22
25.84
26.37
28.18
25.39
26.95
28.07
28.33
28.72
28.07
26.10
74
29.55
Return on equity%
25.65
27.54
25.10
26.95
25.31
27.23
29.52
30.08
30.43
29.45
15.99
29.52
27.39
23
2.07
Return on assets%
9.57
8.70
7.85
9.80
6.90
4.38
6.92
8.46
9.58
9.48
10.49
8.46
8.58
39
21.82
EPSzł
7.54
6.79
6.36
6.84
6.82
6.61
6.44
6.76
6.25
5.77
23.71
(3.28%)
(2.11%)
—
14.70
EPS growth%
28.81
26.32
27.12
26.86
28.76
26.68
25.37
25.53
23.97
24.80
3.04
25.37
26.50
11
26.71
Bookvalue per shzł
7.23
7.53
8.35
8.35
9.74
9.62
10.22
9.97
11.62
11.26
23.91
2.94%
6.07%
—
28.60
FCF per sharezł
22.69
23.32
22.22
22.23
20.47
18.73
18.69
18.03
17.32
17.91
26.14
(2.64%)
(3.43%)
—
6.01
Dividend per shzł
28.50
31.96
30.87
33.29
36.07
41.33
44.03
44.05
45.59
49.84
24.08
6.68%
6.01%
—
3.68
Div yield (avg)%
14.28
12.77
10.15
10.91
10.50
9.16
7.15
5.35
2.86
0.40
9.77
5.35
9.65
53
16.38
Payout ratio%
6.56
9.33
9.10
10.50
12.72
13.51
15.10
16.78
19.53
21.60
15.85
16.78
13.12
35
6.757
Shares (diluted)M
6.460
6.897
7.183
6.766
6.809
6.838
5.780
4.909
5.243
4.832
6.853
(6.63%)
(2.38%)
16
7.93
Buyback yield%
8.44
11.01
12.22
13.02
11.03
10.89
11.41
8.48
9.28
8.80
5.71
9.28
10.95
48
1.004
D/E ratiox
1.621
1.636
1.951
1.917
1.871
1.940
1.927
1.999
2.355
2.535
0.717
1.999
1.933
59
421.5
Enterprise valuezł M
453.5
396.4
419.3
434.6
448.2
426.0
373.7
341.9
326.9
311.7
87.12
(7.01%)
(3.76%)
13
70.85
LT debtzł M
147.3
167.1
178.6
191.8
185.3
181.9
171.1
179.3
198.4
227.1
306.9
4.15%
3.82%
86
Cost of revenue
3.25%
1.01×
Operating expenses
3.04%
0.99×
Goodwill & intangibles
14.70%