258.5
Revenuezł M
249.0
255.5
261.7
272.0
280.5
283.4
294.6
304.4
306.3
306.6
286.4
1.79%
2.05%
54
22.54
Revenue growth%
21.32
20.28
18.60
20.03
20.95
19.02
17.68
15.43
16.52
14.89
17.51
16.52
18.81
9
25.93
Gross margin%
3.70
1.43
3.29
1.29
4.21
7.08
5.36
7.48
7.35
7.04
11.89
7.08
4.79
40
8.98
Operating margin%
31.66
29.37
29.33
30.06
28.82
29.34
26.41
25.55
26.93
24.49
9.07
26.41
29.07
26
2.97
Net margin%
0.40
2.28
0.90
1.19
0.40
0.40
0.40
2.96
3.17
2.37
16.55
2.37
1.05
84
23.37
P/E ratio (avg)x
28.47
32.26
33.81
36.22
41.60
41.07
44.68
50.94
56.49
61.80
9.249
50.94
41.33
67
14.25
EV/EBITx
38.05
35.72
40.42
37.62
36.83
34.48
33.34
36.27
41.96
47.09
16.53
36.27
37.23
82
22.91
FCF yield (avg)%
11.05
10.98
9.65
7.64
9.88
12.44
13.09
12.43
12.43
11.85
26.92
12.43
11.45
17
7.39
FCF margin%
19.46
20.21
20.73
19.06
17.68
19.48
17.92
15.33
13.49
11.06
16.84
15.33
18.49
48
1.798
FCF / Net incomex
2.977
3.211
3.139
3.102
3.430
3.439
4.040
3.993
4.237
4.427
1.563
4.040
3.435
44
9.82
ROIC%
26.06
24.60
23.14
21.80
21.07
19.14
20.80
22.41
22.63
22.93
26.81
22.41
22.52
83
14.38
Return on equity%
1.05
1.55
4.41
3.59
2.15
3.41
3.15
3.96
1.34
2.18
23.23
3.15
2.67
70
17.44
Return on assets%
25.81
27.12
24.74
23.40
23.95
23.93
20.99
23.29
25.81
27.30
20.25
23.93
24.35
44
3.82
EPSzł
27.25
26.67
29.35
30.75
34.23
37.24
38.73
44.35
49.59
54.93
3.99
9.92%
8.30%
—
10.90
EPS growth%
6.46
5.60
5.89
8.36
10.37
9.05
9.37
9.40
10.95
11.39
26.07
9.40
9.21
74
13.34
Bookvalue per shzł
3.84
3.58
3.86
4.22
4.51
4.53
4.22
4.40
4.19
4.29
8.67
(0.98%)
1.05%
—
4.59
FCF per sharezł
21.73
22.70
21.96
24.68
26.39
25.35
25.99
29.52
33.76
33.53
13.50
4.91%
6.05%
—
6.40
Dividend per shzł
41.46
43.83
48.19
54.77
59.43
70.43
72.58
79.08
85.78
97.44
14.02
10.40%
10.26%
—
3.93
Div yield (avg)%
4.27
2.08
0.46
2.42
0.42
0.40
0.40
0.40
0.40
0.40
7.48
0.40
0.41
49
12.31
Payout ratio%
15.72
17.00
16.48
16.26
17.32
14.44
16.10
13.82
10.93
12.35
27.03
13.82
15.91
88
14.26
Shares (diluted)M
12.61
13.45
13.62
13.32
11.73
10.93
9.892
9.175
8.970
9.368
14.28
(4.40%)
(3.71%)
88
26.88
Buyback yield%
19.44
21.28
21.29
21.85
22.82
25.37
27.02
25.63
25.10
23.13
10.57
25.37
22.97
31
0.180
D/E ratiox
0.789
0.824
0.816
0.789
0.870
0.793
0.798
0.866
0.912
0.812
0.873
0.812
0.814
40
268.3
Enterprise valuezł M
184.7
179.3
172.1
170.6
188.4
203.2
223.6
235.7
254.4
238.7
366.5
4.84%
2.28%
86
225.4
LT debtzł M
508.4
509.4
582.9
570.1
621.2
692.2
720.4
762.1
847.2
907.8
363.3
7.88%
7.22%
49
Cost of revenue
2.29%
1.02×
Operating expenses
1.62%
0.96×
Goodwill & intangibles
16.38%
Cash and investments
13.08%