146.2
Revenuezł M
403.7
422.2
442.5
453.1
471.2
488.6
518.3
548.8
573.7
603.9
157.7
5.09%
4.39%
80
28.28
Revenue growth%
10.93
11.27
8.48
6.67
7.97
5.12
6.95
5.41
5.22
7.01
26.39
5.41
6.98
86
10.00
Gross margin%
4.12
1.99
4.70
2.40
5.34
7.71
7.77
9.57
7.19
7.57
3.80
7.71
6.26
67
27.24
Operating margin%
18.03
15.43
14.40
12.33
9.74
7.83
7.46
7.29
5.50
3.10
22.00
7.29
8.79
57
9.51
Net margin%
28.44
31.20
31.73
32.35
33.28
30.52
30.63
32.44
33.43
31.74
25.00
31.74
31.74
13
30.80
P/E ratio (avg)x
28.41
28.19
29.86
29.99
26.90
25.09
27.57
27.89
31.28
31.45
9.323
27.89
28.30
65
15.87
EV/EBITx
5.553
5.057
5.023
5.430
5.104
5.452
5.605
5.456
5.045
5.005
27.82
5.452
5.267
16
15.59
FCF yield (avg)%
19.83
20.40
19.42
18.49
16.34
16.04
16.05
17.49
16.38
19.23
10.57
16.38
17.99
91
22.76
FCF margin%
8.93
9.62
11.19
14.15
12.79
15.41
14.90
17.52
15.98
15.68
25.38
15.68
14.52
53
1.534
FCF / Net incomex
0.811
0.882
1.001
0.968
1.100
1.144
1.184
1.288
1.246
1.314
1.683
1.246
1.122
19
8.47
ROIC%
12.68
10.24
7.71
8.04
9.38
9.50
6.66
4.88
1.91
4.02
4.24
4.88
7.88
34
12.28
Return on equity%
13.37
11.36
10.24
11.50
11.59
10.53
13.17
13.67
12.17
12.51
14.52
12.51
11.88
12
3.03
Return on assets%
2.01
0.40
0.40
0.40
3.25
0.98
0.98
0.40
1.65
0.92
27.01
0.98
0.95
28
4.71
EPSzł
5.50
6.53
7.74
9.19
10.94
11.04
13.15
14.35
15.19
18.05
5.18
10.53%
13.41%
—
6.74
EPS growth%
6.19
9.18
9.70
9.15
8.56
7.98
8.56
7.33
7.13
7.86
4.30
7.86
8.27
46
4.38
Bookvalue per shzł
4.43
4.55
4.29
4.61
4.81
5.36
4.77
5.27
4.92
5.18
2.01
1.48%
0.71%
—
1.74
FCF per sharezł
5.27
6.07
6.99
7.40
7.74
8.91
10.15
9.90
9.96
10.06
4.06
5.40%
6.87%
—
2.04
Dividend per shzł
3.64
3.52
3.28
3.17
2.88
3.04
2.89
2.73
2.73
2.40
2.63
(3.60%)
(3.62%)
—
7.10
Div yield (avg)%
24.40
23.95
26.40
26.71
28.86
30.56
32.51
33.27
33.83
32.80
11.68
32.80
29.71
35
20.11
Payout ratio%
28.19
29.14
28.90
28.06
25.68
25.74
23.86
23.36
26.31
26.06
26.67
25.74
26.18
59
22.93
Shares (diluted)M
24.70
22.03
23.62
21.05
22.65
20.64
20.13
17.50
17.21
16.80
23.15
(5.80%)
(3.92%)
26
14.37
Buyback yield%
0.84
2.49
1.98
4.11
5.36
5.73
7.02
6.44
6.53
6.13
13.35
6.44
5.55
83
1.623
D/E ratiox
1.094
0.934
0.939
0.817
0.784
0.850
0.791
0.842
0.844
0.816
1.146
0.842
0.843
78
0.354
Enterprise valuezł B
0.622
0.602
0.626
0.720
0.708
0.731
0.787
0.833
0.959
1.111
0.432
9.43%
7.91%
45
114.7
LT debtzł M
236.8
214.4
194.9
175.2
172.5
152.0
140.0
151.9
155.4
141.1
396.4
(3.94%)
(4.39%)
49
Cost of revenue
4.01%
0.96×
Operating expenses
5.16%
1.08×
Goodwill & intangibles
17.74%
Property and equipment
17.48%