190.7
Revenuezł M
161.2
166.0
171.0
182.7
189.2
196.0
205.1
220.2
234.7
248.3
205.0
5.58%
4.84%
55
28.56
Revenue growth%
17.08
14.42
15.88
17.86
15.96
17.39
18.44
20.41
21.87
23.30
5.92
20.41
17.63
80
29.65
Gross margin%
33.84
32.08
33.29
35.53
38.06
37.75
35.28
33.28
32.81
32.39
27.13
33.28
33.57
85
8.61
Operating margin%
15.28
17.01
17.53
14.74
15.99
13.78
14.78
15.21
13.05
11.83
9.77
13.78
14.99
36
8.15
Net margin%
12.34
11.41
8.93
11.15
11.60
11.27
11.94
14.53
14.44
17.35
14.06
14.44
11.77
94
8.924
P/E ratio (avg)x
15.09
15.49
16.51
14.90
14.19
13.93
13.02
13.62
11.93
10.67
11.22
13.02
14.06
10
28.92
EV/EBITx
35.22
38.24
38.67
38.80
42.39
43.80
49.98
55.78
53.47
53.11
13.94
53.11
43.10
7
9.38
FCF yield (avg)%
17.53
17.55
20.06
21.85
24.14
23.39
25.23
24.24
22.73
19.74
27.14
23.39
22.29
10
14.15
FCF margin%
7.79
4.95
3.49
2.53
1.36
3.90
4.35
6.99
4.83
4.58
6.89
4.58
4.46
84
1.077
FCF / Net incomex
0.912
1.015
0.912
0.973
0.897
0.922
1.029
0.958
1.060
1.111
0.109
1.029
0.966
26
9.21
ROIC%
20.48
22.44
23.45
21.83
23.17
20.41
21.34
19.13
18.56
17.86
20.87
19.13
20.91
44
27.75
Return on equity%
24.60
24.80
27.74
25.70
24.99
23.84
26.56
28.27
25.53
24.62
21.58
25.53
25.26
26
23.05
Return on assets%
15.15
14.89
14.01
15.98
15.59
17.94
15.72
18.06
17.06
16.50
19.82
17.06
15.85
75
7.94
EPSzł
7.34
7.12
7.40
6.47
6.93
7.02
6.63
6.97
6.24
6.72
8.13
(0.61%)
(1.31%)
—
23.28
EPS growth%
22.14
20.60
22.89
22.25
24.71
26.51
28.29
27.91
25.22
22.71
2.97
26.51
23.80
6
2.99
Bookvalue per shzł
11.18
12.28
14.14
13.78
15.06
16.17
15.91
17.77
18.61
17.82
11.04
3.43%
6.22%
—
3.42
FCF per sharezł
5.67
6.37
6.60
7.63
7.62
8.97
8.98
9.34
10.72
11.73
8.08
9.00%
7.86%
—
10.12
Dividend per shzł
5.83
5.35
5.12
4.90
4.85
5.00
5.31
5.56
6.07
6.42
4.98
5.80%
0.08%
—
18.88
Div yield (avg)%
4.67
4.07
5.65
4.68
2.61
4.50
4.06
4.70
3.13
2.44
22.88
4.06
4.29
37
10.59
Payout ratio%
14.63
16.97
19.28
18.77
18.44
17.20
14.62
14.55
16.35
15.53
15.54
15.53
16.66
31
21.02
Shares (diluted)M
39.52
45.85
46.25
47.29
45.94
53.58
60.16
67.35
71.16
74.02
22.07
10.01%
7.69%
63
17.48
Buyback yield%
11.50
10.77
11.12
11.59
13.80
15.76
18.52
17.05
19.76
22.09
20.73
18.52
14.78
70
0.240
D/E ratiox
0.279
0.303
0.303
0.294
0.310
0.287
0.281
0.305
0.353
0.346
0.680
0.305
0.303
60
78.13
Enterprise valuezł M
202.4
222.4
221.0
215.7
208.5
216.9
209.7
191.5
213.5
206.2
156.4
(0.21%)
0.57%
44
14.33
LT debtzł M
37.53
38.22
41.89
42.77
46.97
41.76
42.24
41.16
35.74
30.77
171.3
(8.11%)
(2.32%)
63
Cost of revenue
4.70%
0.99×
Operating expenses
5.05%
1.02×
Goodwill & intangibles
18.36%
Cash and investments
16.83%
Spread over hurdle
(3.35%)