18.38
Revenuezł M
66.60
68.81
71.02
72.98
75.30
75.51
77.34
78.16
81.37
81.12
18.99
1.50%
2.09%
64
13.36
Revenue growth%
17.46
19.92
20.11
23.05
22.46
24.62
21.89
21.54
20.45
20.75
12.20
21.54
21.15
40
14.47
Gross margin%
13.55
14.45
15.55
18.48
15.81
14.74
13.98
13.98
16.74
19.05
12.73
14.74
15.15
18
11.81
Operating margin%
28.73
26.88
26.50
28.95
27.01
24.73
26.65
28.66
27.46
30.19
3.97
27.46
27.24
50
13.30
Net margin%
9.42
11.53
10.54
7.94
8.68
6.39
4.49
3.77
6.65
4.68
11.34
4.68
7.29
68
32.15
P/E ratio (avg)x
17.58
19.07
19.86
20.99
20.42
23.81
25.90
30.03
31.95
36.91
15.67
30.03
22.40
38
27.83
EV/EBITx
11.80
12.85
13.77
12.67
13.61
13.20
13.58
11.77
12.14
12.94
35.52
12.94
12.90
93
6.59
FCF yield (avg)%
7.61
7.45
5.13
5.58
2.87
3.58
5.76
8.53
10.31
11.02
7.46
8.53
6.61
50
7.11
FCF margin%
15.73
13.90
15.44
17.81
16.35
15.12
16.91
14.96
17.69
20.14
9.89
16.91
16.04
21
0.373
FCF / Net incomex
1.229
1.315
1.425
1.547
1.666
1.803
1.855
1.874
1.733
1.663
0.251
1.803
1.664
70
26.30
ROIC%
31.54
30.48
28.98
31.41
32.20
29.52
29.30
31.54
32.52
32.02
20.91
31.54
31.47
94
16.97
Return on equity%
15.20
18.13
17.26
17.77
15.74
13.38
11.74
11.39
13.01
13.97
7.69
13.01
14.58
24
10.14
Return on assets%
13.55
13.75
12.32
14.34
15.70
14.40
16.93
18.12
18.07
20.17
12.44
18.07
15.05
48
1.67
EPSzł
2.13
2.37
2.62
2.47
2.25
2.35
2.11
2.06
1.99
1.82
1.86
(4.12%)
(2.18%)
—
2.59
EPS growth%
14.69
14.81
16.74
18.46
16.66
16.55
16.76
16.20
14.31
14.58
12.90
16.20
16.38
8
0.43
Bookvalue per shzł
0.68
0.65
0.57
0.56
0.51
0.46
0.50
0.46
0.43
0.41
1.35
(3.99%)
(4.08%)
—
0.67
FCF per sharezł
1.72
1.75
1.59
1.64
1.45
1.47
1.47
1.46
1.30
1.18
0.87
(4.08%)
(4.72%)
—
0.84
Dividend per shzł
0.45
0.48
0.51
0.46
0.43
0.39
0.39
0.35
0.37
0.33
1.07
(5.19%)
(4.18%)
—
27.61
Div yield (avg)%
17.56
17.42
19.82
18.66
20.12
21.42
18.98
18.77
19.08
19.78
6.45
19.08
19.03
30
23.41
Payout ratio%
18.85
21.08
22.83
20.68
20.27
22.12
20.67
21.97
21.55
19.24
3.20
21.55
20.88
74
23.12
Shares (diluted)M
29.77
25.47
22.52
22.66
21.56
20.81
22.52
23.17
21.69
20.59
23.03
(0.91%)
(3.07%)
44
6.93
Buyback yield%
7.93
10.67
12.03
10.25
11.06
11.47
12.60
10.16
8.38
5.85
20.40
10.16
10.46
84
1.262
D/E ratiox
1.675
1.599
1.728
1.797
1.880
2.120
2.152
2.281
2.174
2.453
0.405
2.174
2.000
40
15.74
Enterprise valuezł M
31.85
30.95
26.41
28.06
28.58
26.63
27.40
25.15
25.76
22.28
10.91
(4.86%)
(2.85%)
69
51.36
LT debtzł M
72.71
78.22
77.08
72.08
69.37
79.51
75.81
82.07
91.07
96.34
8.987
6.79%
3.37%
88
Cost of revenue
1.88%
0.98×
Operating expenses
3.50%
1.15×
Goodwill & intangibles
17.48%
Spread over hurdle
10.38%