50.99
Revenuezł M
154.8
152.7
154.1
151.5
154.1
153.0
153.9
152.0
151.3
151.2
52.22
(0.37%)
(0.25%)
56
3.81
Revenue growth%
12.28
9.62
8.69
11.69
13.34
12.55
15.28
16.28
13.66
14.63
22.39
14.63
12.94
58
20.28
Gross margin%
16.29
17.38
17.51
16.82
14.39
17.19
16.48
17.46
15.22
17.03
21.54
17.03
16.92
49
2.66
Operating margin%
23.33
23.63
20.70
22.53
22.53
24.44
26.55
24.79
24.34
27.31
6.56
24.79
23.99
12
29.34
Net margin%
30.59
28.85
30.69
28.99
26.82
26.04
25.46
26.58
25.82
26.89
8.92
26.04
26.86
79
20.05
P/E ratio (avg)x
14.76
15.76
17.30
18.59
21.36
23.19
27.60
32.37
36.83
37.15
8.893
32.37
22.27
94
30.78
EV/EBITx
25.45
27.51
24.42
24.86
26.81
26.63
28.87
26.77
23.95
25.93
21.33
26.63
26.28
90
10.52
FCF yield (avg)%
35.38
36.05
37.30
35.11
32.85
30.58
29.29
30.21
28.31
25.41
3.43
29.29
31.71
82
27.93
FCF margin%
9.22
10.10
10.25
9.00
10.92
10.59
8.03
10.61
13.48
15.35
16.89
10.61
10.42
6
1.104
FCF / Net incomex
1.607
1.823
2.097
2.528
3.044
3.249
3.845
4.037
4.442
5.168
1.054
4.037
3.146
91
17.95
ROIC%
24.64
25.21
23.68
24.03
22.22
22.95
22.92
25.25
22.50
23.72
17.26
22.95
23.70
22
24.90
Return on equity%
21.15
20.93
20.30
20.37
20.94
22.87
25.71
26.88
26.90
25.66
7.93
25.71
22.01
75
17.44
Return on assets%
8.38
6.80
3.82
2.73
1.34
2.59
5.47
2.90
4.34
4.45
29.56
4.34
4.08
94
14.08
EPSzł
3.38
2.97
3.16
3.33
3.26
3.13
2.98
3.20
3.27
3.35
14.48
0.54%
(1.49%)
—
13.08
EPS growth%
0.81
0.40
0.40
0.40
0.40
1.22
3.75
3.07
5.22
6.10
24.84
3.75
1.02
71
6.09
Bookvalue per shzł
53.21
54.40
64.81
77.02
76.32
90.82
97.53
111.03
116.27
132.07
22.07
11.59%
9.23%
—
18.57
FCF per sharezł
17.36
19.58
19.16
20.36
20.29
20.76
21.24
22.15
25.19
23.49
18.25
2.97%
3.11%
—
17.21
Dividend per shzł
32.03
33.60
34.93
33.48
31.45
34.23
33.02
34.33
38.73
40.40
6.84
5.14%
1.51%
—
23.00
Div yield (avg)%
22.96
22.17
24.54
25.66
23.93
24.15
21.22
20.73
23.49
25.99
20.12
23.49
23.71
44
28.35
Payout ratio%
27.52
27.56
26.65
28.77
28.09
27.18
29.11
27.73
29.48
26.77
19.96
27.73
27.65
7
1.954
Shares (diluted)M
3.039
3.014
3.274
3.609
3.728
4.428
4.341
4.687
4.612
5.308
1.930
7.32%
7.54%
93
19.33
Buyback yield%
28.55
30.67
30.34
27.63
28.27
31.16
30.65
32.83
35.37
37.15
16.66
32.83
30.66
30
1.755
D/E ratiox
0.827
0.837
0.856
0.835
0.811
0.691
0.694
0.699
0.613
0.622
1.136
0.691
0.755
84
7.865
Enterprise valuezł M
68.20
71.91
63.39
66.84
62.34
53.50
45.56
49.20
44.79
41.32
148.7
(7.90%)
(5.41%)
58
129.9
LT debtzł M
146.2
146.2
147.7
163.1
171.4
163.1
173.2
174.7
183.4
201.1
142.3
3.24%
3.22%
44
Cost of revenue
(0.33%)
0.99×
Operating expenses
0.43%
1.07×
Property and equipment
19.34%
Cash and investments
18.09%
Spread over hurdle
42.42%