70.96
Revenuezł M
160.0
166.1
177.0
190.1
204.6
211.0
227.6
244.0
258.3
268.2
74.49
5.56%
5.91%
17
13.57
Revenue growth%
1.20
0.73
3.62
4.17
6.04
6.14
6.44
6.91
4.08
2.72
4.03
6.14
4.13
91
7.26
Gross margin%
21.29
18.48
18.05
17.01
17.78
16.61
19.05
20.57
22.67
23.03
29.40
20.57
18.76
53
26.06
Operating margin%
14.03
14.38
14.27
11.34
11.27
13.22
10.32
12.68
11.03
8.21
29.93
11.03
12.01
76
9.18
Net margin%
12.52
10.40
8.48
10.80
13.02
14.64
13.10
12.16
11.91
12.41
19.13
12.41
12.28
36
25.73
P/E ratio (avg)x
8.694
8.571
7.498
6.529
5.576
5.998
5.108
4.496
4.623
4.320
12.83
4.623
5.787
27
17.01
EV/EBITx
41.70
38.87
41.18
48.07
47.71
51.75
59.00
62.02
66.30
71.88
28.46
62.02
49.91
65
28.06
FCF yield (avg)%
3.87
1.00
0.40
3.14
1.31
1.38
2.34
1.48
1.34
2.88
22.26
1.48
1.43
17
12.57
FCF margin%
14.06
13.44
10.45
13.18
11.24
13.85
15.77
14.10
14.77
12.61
10.31
14.10
13.64
91
1.677
FCF / Net incomex
1.625
1.758
1.751
1.752
1.824
1.702
1.714
1.773
1.680
1.878
1.499
1.714
1.751
34
7.87
ROIC%
6.69
8.71
8.98
8.24
9.83
10.01
10.66
10.88
8.28
9.91
13.51
10.01
9.41
48
24.99
Return on equity%
21.05
23.07
22.85
23.02
25.65
26.46
29.18
27.43
24.45
24.16
3.98
26.46
24.31
74
19.66
Return on assets%
16.22
17.23
15.17
13.39
15.28
15.77
15.34
15.99
16.29
17.98
11.88
15.99
15.88
10
14.89
EPSzł
6.72
7.15
6.36
6.57
6.45
6.98
6.18
5.62
5.25
5.27
16.67
(3.96%)
(3.46%)
—
21.01
EPS growth%
32.82
32.02
32.01
30.41
27.45
28.67
29.18
29.14
29.64
32.48
19.45
29.18
30.02
74
15.37
Bookvalue per shzł
39.59
42.85
44.26
46.79
49.56
52.22
51.81
61.97
68.09
76.33
12.29
9.02%
7.21%
—
6.88
FCF per sharezł
13.48
13.93
14.54
13.31
14.61
16.20
15.82
17.18
18.30
18.63
7.48
4.98%
2.72%
—
19.12
Dividend per shzł
15.95
15.30
14.89
12.94
12.45
11.21
10.18
9.64
10.12
10.23
19.53
(3.86%)
(4.31%)
—
12.06
Div yield (avg)%
7.13
6.03
6.05
4.03
2.14
2.14
0.74
0.63
2.88
0.70
25.60
0.74
2.51
7
17.30
Payout ratio%
9.55
10.66
12.64
14.47
16.95
18.21
15.42
15.94
16.74
14.84
22.89
15.94
15.13
37
11.08
Shares (diluted)M
10.95
10.44
10.08
9.460
10.18
9.208
9.886
10.63
11.61
11.61
11.41
2.66%
(0.13%)
12
8.17
Buyback yield%
19.85
21.94
24.91
22.47
23.21
20.83
19.88
21.03
22.12
24.51
16.94
21.03
22.03
14
0.490
D/E ratiox
1.473
1.591
1.543
1.729
1.889
2.100
1.996
1.962
1.865
1.906
1.143
1.962
1.877
85
282.4
Enterprise valuezł M
90.39
105.2
117.9
112.1
129.2
129.9
135.7
155.4
154.0
153.8
60.70
3.55%
6.64%
72
176.5
LT debtzł M
18.94
22.70
21.86
25.23
27.86
32.47
31.56
35.99
42.02
45.11
306.7
10.12%
9.76%
30
Cost of revenue
6.06%
1.01×
Operating expenses
5.44%
0.96×
Spread over hurdle
(2.73%)