48.42
Revenuezł M
207.2
219.4
232.8
245.7
262.9
284.5
300.1
315.7
332.2
362.4
52.81
6.63%
6.29%
69
23.13
Revenue growth%
27.99
25.00
25.61
24.15
23.47
21.13
23.32
23.54
24.65
26.03
24.84
23.54
24.40
15
24.73
Gross margin%
0.40
2.63
4.76
3.33
2.12
0.72
3.19
5.95
5.81
5.44
14.80
5.44
3.26
16
28.97
Operating margin%
6.42
5.52
8.32
7.95
8.62
7.58
10.00
7.35
9.28
11.52
8.90
9.28
8.14
41
19.45
Net margin%
10.52
8.74
9.73
12.06
9.08
8.07
7.28
7.90
9.14
11.58
3.17
8.07
9.11
46
19.50
P/E ratio (avg)x
31.75
31.98
34.79
31.59
34.26
37.70
34.72
33.89
37.70
39.90
13.00
37.70
34.49
13
23.32
EV/EBITx
30.65
29.81
29.52
28.87
30.20
28.69
30.37
33.62
36.72
36.73
28.97
33.62
30.29
26
14.62
FCF yield (avg)%
33.64
36.57
35.74
35.81
36.31
39.14
36.63
35.03
34.28
31.42
9.06
35.03
35.77
15
6.70
FCF margin%
27.99
26.76
24.38
24.11
22.21
20.47
22.42
22.62
21.22
19.35
16.31
21.22
22.52
16
1.440
FCF / Net incomex
0.828
0.890
0.862
0.755
0.648
0.599
0.621
0.654
0.567
0.610
1.161
0.610
0.651
62
3.75
ROIC%
1.93
3.68
5.33
6.20
5.55
3.89
4.56
2.32
2.28
0.40
26.43
2.32
3.79
11
13.66
Return on equity%
29.24
31.63
33.95
33.83
33.69
32.35
32.72
33.39
36.19
34.58
13.70
33.39
33.54
26
22.54
Return on assets%
7.99
5.77
6.45
4.24
2.71
3.95
5.39
7.46
6.35
5.32
22.48
5.39
5.58
51
0.74
EPSzł
1.20
1.27
1.41
1.58
1.76
2.00
2.00
2.27
2.40
2.20
0.77
4.52%
7.23%
—
23.29
EPS growth%
18.38
20.89
23.67
22.53
22.02
24.94
21.99
23.12
21.71
22.92
22.60
22.92
22.27
29
1.40
Bookvalue per shzł
0.45
0.47
0.44
0.42
0.45
0.48
0.46
0.43
0.44
0.47
1.03
0.71%
0.61%
—
0.48
FCF per sharezł
0.54
0.59
0.55
0.51
0.48
0.48
0.49
0.52
0.53
0.48
1.02
(0.06%)
(0.14%)
—
0.24
Dividend per shzł
1.07
1.11
1.13
1.09
1.21
1.21
1.43
1.51
1.51
1.66
0.47
6.48%
5.49%
—
19.82
Div yield (avg)%
18.80
16.85
16.22
15.03
12.10
11.51
14.01
12.82
10.47
7.58
11.18
11.51
13.42
51
4.52
Payout ratio%
20.99
21.30
20.14
21.89
21.39
18.91
21.53
20.11
21.43
22.96
5.76
21.43
21.34
59
257.1
Shares (diluted)M
521.1
520.6
514.7
529.0
521.5
587.9
698.8
682.1
717.9
860.5
270.1
10.53%
6.88%
16
12.33
Buyback yield%
25.59
26.14
23.65
21.03
18.31
20.15
17.34
19.62
20.80
23.42
10.87
20.15
20.92
57
1.720
D/E ratiox
1.258
1.317
1.374
1.371
1.462
1.389
1.335
1.268
1.360
1.453
1.452
1.360
1.365
34
24.96
Enterprise valuezł M
424.5
419.8
465.5
494.5
533.5
529.8
523.0
615.8
599.3
693.9
269.5
5.40%
5.21%
83
236.9
LT debtzł M
104.7
104.4
116.8
127.8
120.4
120.0
135.0
151.9
143.6
133.8
135.3
2.13%
1.83%
18
Cost of revenue
6.20%
0.99×
Operating expenses
7.02%
1.07×
Spread over hurdle
16.91%