437.3
Revenuezł M
273.8
295.4
312.7
337.9
364.2
396.9
422.7
448.9
472.5
495.2
475.9
6.34%
6.95%
23
29.95
Revenue growth%
18.19
17.26
19.42
18.84
20.31
18.45
19.34
19.07
20.03
19.01
8.95
19.07
19.04
84
25.62
Gross margin%
12.36
13.86
11.66
10.14
10.03
8.18
10.42
7.67
8.36
5.87
21.81
8.18
10.08
56
26.94
Operating margin%
19.43
20.33
19.87
19.12
21.66
21.60
24.12
22.54
21.63
24.21
22.74
22.54
21.62
69
3.36
Net margin%
23.24
23.59
23.92
21.91
22.51
19.58
18.41
18.83
19.27
20.45
25.68
19.27
21.18
39
32.23
P/E ratio (avg)x
49.01
54.30
65.63
67.55
74.40
85.44
98.87
111.9
133.4
154.6
21.18
111.9
79.92
20
25.44
EV/EBITx
11.09
9.774
8.702
8.312
8.215
8.290
8.230
8.000
8.288
7.885
15.02
8.230
8.289
61
6.57
FCF yield (avg)%
32.98
35.28
34.11
34.34
35.24
36.93
39.89
40.16
42.76
44.32
9.43
40.16
36.11
25
5.20
FCF margin%
33.99
31.57
30.85
29.13
28.46
26.31
26.68
26.27
26.56
27.81
27.90
26.56
28.13
81
1.036
FCF / Net incomex
0.387
0.385
0.412
0.464
0.484
0.485
0.491
0.470
0.529
0.502
0.983
0.491
0.477
48
3.61
ROIC%
28.38
25.52
23.81
25.65
24.15
23.17
20.96
18.35
20.99
18.69
26.38
20.96
23.49
88
12.77
Return on equity%
23.55
25.77
26.08
26.67
26.16
24.69
24.61
25.37
23.68
25.13
25.15
24.69
25.25
11
29.94
Return on assets%
15.08
16.91
19.75
18.96
21.06
20.57
20.68
22.96
25.95
23.73
14.82
22.96
20.62
88
8.07
EPSzł
8.27
7.75
8.49
9.39
9.62
10.63
11.05
12.81
12.62
13.34
8.79
6.77%
5.47%
—
26.43
EPS growth%
19.81
19.28
20.16
22.04
21.50
24.03
24.30
24.96
25.26
24.01
27.51
24.30
23.03
20
3.14
Bookvalue per shzł
8.13
8.71
8.99
10.28
10.28
10.87
10.97
13.07
15.48
15.72
3.79
8.87%
8.85%
—
2.45
FCF per sharezł
4.44
4.41
4.24
3.93
3.63
3.16
3.44
3.31
3.53
3.51
7.99
(0.67%)
(2.64%)
—
7.20
Dividend per shzł
6.64
6.23
5.69
5.40
5.64
6.05
6.24
6.28
6.30
6.22
1.46
1.98%
(0.48%)
—
2.52
Div yield (avg)%
24.04
21.29
18.42
19.44
18.57
18.89
20.53
18.83
17.27
18.55
19.28
18.83
18.86
28
27.49
Payout ratio%
9.31
12.07
12.39
13.16
14.20
14.74
16.77
19.05
19.57
19.33
18.09
19.05
14.47
27
22.39
Shares (diluted)M
33.57
34.11
30.57
34.15
37.48
33.60
36.02
34.68
31.74
29.55
22.09
(4.64%)
(1.02%)
37
7.34
Buyback yield%
14.49
13.86
12.92
10.98
8.46
8.65
7.42
9.40
10.15
11.79
26.01
9.40
10.56
83
1.436
D/E ratiox
0.446
0.390
0.353
0.382
0.406
0.446
0.398
0.377
0.402
0.360
0.836
0.398
0.394
40
42.49
Enterprise valuezł M
473.1
432.8
404.2
380.5
390.1
392.9
372.5
350.2
320.8
290.7
124.9
(5.71%)
(4.07%)
92
461.2
LT debtzł M
457.9
530.3
506.8
500.9
578.0
649.6
615.3
623.3
608.7
700.1
160.2
3.91%
5.18%
91
Cost of revenue
7.12%
1.02×
Operating expenses
6.63%
0.97×
Goodwill & intangibles
19.37%