83.92
Revenuezł M
54.65
58.76
62.20
66.07
69.20
73.07
78.69
84.56
90.24
93.91
88.93
6.30%
6.32%
16
9.60
Revenue growth%
4.06
3.88
6.55
7.09
8.49
6.93
7.60
10.35
7.91
5.01
16.89
7.60
7.01
44
19.27
Gross margin%
24.20
24.40
26.33
25.15
23.19
24.11
21.81
21.16
20.45
22.81
6.89
21.81
23.65
17
25.62
Operating margin%
23.52
22.22
20.93
22.18
19.57
20.36
18.60
21.02
20.04
18.60
28.25
20.04
20.65
79
26.19
Net margin%
27.51
25.87
25.75
26.25
24.20
26.24
23.97
22.86
22.27
22.53
16.92
22.86
24.98
56
8.700
P/E ratio (avg)x
32.67
30.57
32.10
33.59
37.59
41.31
40.05
39.21
39.47
36.68
35.41
39.47
37.13
70
21.89
EV/EBITx
17.87
17.54
18.04
18.93
18.93
15.99
14.55
13.26
11.21
10.26
25.03
13.26
16.76
92
7.13
FCF yield (avg)%
22.72
22.37
23.63
23.49
24.17
21.64
22.71
24.48
24.92
26.13
21.48
24.48
23.56
47
25.56
FCF margin%
5.08
5.64
6.59
4.51
5.39
3.15
1.41
2.83
3.83
6.05
20.65
3.15
4.80
31
0.478
FCF / Net incomex
0.228
0.213
0.209
0.201
0.222
0.197
0.212
0.205
0.181
0.174
1.384
0.197
0.207
16
6.00
ROIC%
10.12
9.83
10.85
12.46
13.17
15.22
13.98
13.51
13.73
15.24
5.31
13.98
13.34
85
16.77
Return on equity%
14.52
16.73
15.04
13.15
11.91
14.46
11.75
11.80
14.42
14.72
9.23
14.42
14.44
81
23.91
Return on assets%
23.54
23.70
21.87
19.70
18.28
20.18
18.67
16.36
19.20
18.48
26.59
18.67
19.45
68
11.09
EPSzł
15.41
14.64
16.64
16.19
16.99
19.26
18.51
21.26
21.60
22.79
11.58
6.05%
4.44%
—
18.89
EPS growth%
23.43
25.62
26.02
28.77
27.84
30.77
30.33
30.55
29.06
28.31
20.07
30.33
28.54
66
4.54
Bookvalue per shzł
2.54
2.34
2.60
2.55
2.71
2.98
2.67
3.00
3.22
3.48
10.33
5.15%
2.16%
—
12.68
FCF per sharezł
3.90
4.16
4.07
4.24
4.88
5.37
6.00
5.68
6.27
6.43
9.00
5.69%
5.42%
—
3.56
Dividend per shzł
2.43
2.31
2.56
2.49
2.78
2.51
2.82
3.01
2.95
3.14
6.78
2.45%
1.90%
—
26.34
Div yield (avg)%
15.18
12.37
10.01
7.90
7.64
5.52
2.84
5.69
7.26
8.77
28.89
5.69
7.77
16
27.03
Payout ratio%
34.66
35.90
34.37
33.67
30.70
29.18
29.49
27.03
26.50
28.68
27.00
28.68
30.10
58
6.442
Shares (diluted)M
5.844
5.111
5.418
5.923
6.005
5.794
5.116
5.253
4.872
4.621
6.547
(5.11%)
(2.84%)
50
2.54
Buyback yield%
11.72
11.92
14.06
15.92
18.82
19.06
18.60
19.79
18.52
17.60
25.85
18.60
18.06
72
1.344
D/E ratiox
0.881
0.965
0.944
1.083
1.264
1.403
1.397
1.502
1.590
1.572
1.273
1.502
1.331
60
54.95
Enterprise valuezł M
71.66
71.69
79.05
82.27
84.41
87.23
96.37
87.95
96.61
96.09
38.39
2.63%
2.18%
7
16.82
LT debtzł M
91.27
96.63
102.5
97.05
94.71
93.40
92.45
94.49
108.9
105.4
13.45
2.16%
2.77%
82
Cost of revenue
5.98%
0.97×
Operating expenses
7.29%
1.09×
Property and equipment
23.14%
Spread over hurdle
17.23%