77.36
Revenuezł M
163.9
161.1
159.4
163.0
164.9
163.4
168.0
166.6
168.3
173.2
83.96
0.99%
0.41%
67
8.68
Revenue growth%
28.32
28.12
31.01
31.93
29.52
28.85
26.58
25.85
25.38
26.28
16.59
26.28
28.22
10
15.93
Gross margin%
32.80
30.37
30.84
28.97
28.24
25.77
25.67
24.27
21.46
22.40
10.01
24.27
27.01
41
2.25
Operating margin%
4.60
6.22
8.72
11.63
10.38
11.09
10.53
11.77
10.97
9.08
18.21
10.97
10.45
82
17.74
Net margin%
14.14
13.78
13.73
16.40
13.64
12.88
14.03
14.02
15.64
13.11
14.37
14.02
13.90
45
35.83
P/E ratio (avg)x
46.35
50.14
56.23
60.38
57.12
59.60
58.15
66.18
63.50
57.86
33.11
59.60
58.01
17
21.79
EV/EBITx
23.26
22.99
27.73
29.63
29.94
31.74
32.47
34.84
40.13
44.74
19.37
34.84
30.84
81
14.71
FCF yield (avg)%
2.07
3.29
1.02
1.73
0.40
0.40
0.40
3.00
3.42
4.44
20.66
3.00
1.90
85
18.41
FCF margin%
3.34
3.08
5.68
6.77
7.28
4.71
6.53
6.89
8.62
7.58
25.01
6.89
6.65
51
1.063
FCF / Net incomex
0.296
0.297
0.294
0.264
0.274
0.269
0.256
0.268
0.280
0.274
0.178
0.269
0.274
50
7.12
ROIC%
21.68
19.22
21.13
21.75
21.62
19.09
16.41
15.33
17.91
15.45
10.46
16.41
19.16
30
8.20
Return on equity%
9.25
11.96
10.93
11.55
11.57
10.22
11.53
11.82
12.25
12.86
10.97
11.82
11.56
89
11.41
Return on assets%
12.74
12.34
15.28
16.06
13.98
16.79
17.22
18.94
17.46
19.70
14.18
17.46
16.43
73
1.07
EPSzł
0.12
0.12
0.12
0.12
0.13
0.13
0.11
0.11
0.10
0.09
1.11
(7.55%)
(3.42%)
—
28.69
EPS growth%
22.83
22.11
23.72
22.51
21.06
21.37
19.00
18.40
15.58
13.53
28.82
18.40
21.22
48
0.43
Bookvalue per shzł
0.62
0.67
0.77
0.75
0.86
0.92
0.99
1.10
1.29
1.42
0.49
10.48%
10.30%
—
1.15
FCF per sharezł
1.19
1.22
1.35
1.36
1.46
1.60
1.51
1.69
1.86
2.15
0.36
8.00%
6.62%
—
0.19
Dividend per shzł
1.58
1.60
1.71
1.68
1.67
1.69
1.95
1.97
2.27
2.52
0.42
8.66%
5.57%
—
7.90
Div yield (avg)%
6.99
7.71
6.47
5.15
4.33
2.55
1.28
0.91
0.74
2.92
24.56
1.28
3.62
86
13.14
Payout ratio%
29.32
26.72
24.68
22.29
19.69
21.92
21.13
21.40
20.63
21.40
4.03
21.40
21.66
9
95.35
Shares (diluted)M
74.56
70.72
71.69
64.92
66.55
70.19
68.96
73.67
67.20
60.75
98.51
(1.81%)
(3.08%)
75
7.67
Buyback yield%
7.29
8.45
9.45
12.28
11.58
13.29
15.05
14.46
12.34
13.20
4.91
13.29
12.31
50
1.336
D/E ratiox
1.309
1.411
1.458
1.486
1.429
1.564
1.612
1.578
1.680
1.520
1.560
1.578
1.503
46
86.76
Enterprise valuezł M
197.2
220.3
206.9
233.4
260.3
246.9
284.6
287.2
288.1
337.2
59.17
5.31%
6.35%
27
132.6
LT debtzł M
38.65
36.85
42.33
41.71
46.36
43.32
49.89
53.52
61.09
66.77
173.1
7.57%
6.89%
43
Cost of revenue
0.46%
1.00×
Operating expenses
(0.40%)
0.92×
Goodwill & intangibles
16.70%
Spread over hurdle
(7.81%)