382.7
Revenuezł M
197.9
210.8
227.3
244.6
257.5
281.2
301.9
317.9
346.2
377.4
414.1
7.95%
7.56%
30
24.23
Revenue growth%
19.70
17.00
16.04
13.35
15.16
14.91
17.60
18.48
15.65
14.52
9.71
15.65
15.84
51
8.70
Gross margin%
19.34
20.39
18.66
19.51
18.92
17.00
18.81
15.93
16.10
18.49
29.73
17.00
18.73
42
27.64
Operating margin%
18.23
16.55
14.87
12.23
14.20
16.93
14.53
16.38
18.97
20.75
5.39
16.93
16.47
43
23.87
Net margin%
5.02
6.51
7.77
7.90
5.14
2.81
5.28
6.98
4.56
7.43
14.75
5.28
5.89
16
22.59
P/E ratio (avg)x
17.45
18.63
17.79
15.57
15.22
16.43
16.91
15.27
15.16
15.21
15.12
15.27
16.00
70
37.69
EV/EBITx
29.43
30.62
32.17
28.91
25.90
27.72
30.09
26.96
26.37
26.19
25.53
26.96
28.31
54
10.57
FCF yield (avg)%
23.11
25.51
27.59
28.73
31.58
30.35
29.10
31.20
32.45
32.61
2.20
31.20
29.73
74
15.78
FCF margin%
17.86
17.62
18.39
19.88
17.75
16.94
17.11
18.75
16.65
17.65
21.79
17.11
17.70
9
1.583
FCF / Net incomex
3.127
3.271
3.270
3.466
3.961
3.809
4.033
4.543
4.395
4.183
0.519
4.183
3.885
46
7.18
ROIC%
13.49
16.30
14.80
14.29
16.37
16.25
16.35
14.68
13.51
14.19
4.12
14.68
14.74
9
20.12
Return on equity%
23.45
20.70
20.37
18.65
19.42
22.34
24.73
22.30
23.76
21.54
13.81
22.34
21.92
71
27.21
Return on assets%
8.97
8.70
8.47
7.42
8.11
7.80
7.32
8.14
10.91
12.06
27.96
8.14
8.31
34
4.86
EPSzł
6.50
7.02
7.71
8.28
7.89
8.82
9.31
9.73
10.07
10.29
5.36
5.46%
5.42%
—
24.60
EPS growth%
18.67
16.13
16.36
13.55
12.24
12.60
12.61
14.83
14.09
11.44
20.27
12.61
13.82
79
4.93
Bookvalue per shzł
6.09
6.16
5.75
6.33
6.62
6.67
6.50
6.15
6.35
7.01
3.62
1.14%
1.08%
—
14.00
FCF per sharezł
8.19
8.56
9.19
9.30
9.39
8.64
9.17
8.00
7.85
7.06
6.94
(5.53%)
(2.94%)
—
14.17
Dividend per shzł
6.64
6.68
7.52
8.48
9.01
9.92
10.48
11.78
13.89
14.04
3.48
9.28%
8.08%
—
13.99
Div yield (avg)%
16.95
14.81
16.28
16.06
13.68
14.60
13.91
15.07
14.99
14.06
29.40
14.60
14.90
13
12.00
Payout ratio%
19.85
17.92
19.65
20.80
22.42
20.99
19.87
17.45
15.50
18.11
29.94
18.11
19.75
26
12.83
Shares (diluted)M
13.12
13.66
15.05
15.15
16.00
17.36
18.37
17.89
21.18
21.49
12.69
6.08%
4.87%
81
17.72
Buyback yield%
17.45
14.77
15.72
17.26
17.46
18.41
21.23
19.42
20.18
19.64
7.38
19.64
17.94
48
0.924
D/E ratiox
0.574
0.674
0.816
0.904
0.922
1.111
1.236
1.279
1.318
1.562
1.192
1.279
1.017
26
401.8
Enterprise valuezł M
177.3
176.9
173.7
185.0
197.7
201.1
203.0
195.1
213.8
227.7
148.7
2.87%
1.96%
64
240.6
LT debtzł M
222.4
226.7
224.9
230.2
243.4
235.0
208.1
204.9
215.9
219.7
365.5
(2.03%)
(0.68%)
85
Cost of revenue
7.28%
0.97×
Operating expenses
8.19%
1.06×
Property and equipment
19.55%
Spread over hurdle
(1.46%)