37.23
Revenuezł M
97.44
97.84
101.7
101.5
106.0
110.3
111.5
115.0
117.5
118.3
41.31
2.22%
2.06%
79
26.65
Revenue growth%
11.22
10.64
13.15
10.85
10.81
10.94
9.33
9.18
6.22
7.10
7.82
9.18
10.73
6
25.87
Gross margin%
5.53
7.22
4.40
6.48
4.28
1.57
1.81
4.74
3.76
2.23
26.35
2.23
4.34
65
9.52
Operating margin%
29.81
32.27
33.83
36.07
37.73
38.87
40.88
39.38
37.49
37.89
20.08
38.87
37.61
67
5.33
Net margin%
11.87
12.40
13.67
14.64
15.27
16.36
17.84
15.25
17.66
16.42
8.27
16.42
15.26
6
33.83
P/E ratio (avg)x
25.10
25.44
27.22
26.92
28.88
27.70
31.56
31.47
30.97
35.38
10.87
31.47
28.29
75
22.62
EV/EBITx
33.38
31.94
30.06
32.44
34.50
32.81
34.45
35.90
35.73
37.26
29.49
35.73
33.91
24
14.51
FCF yield (avg)%
9.78
11.72
9.00
7.94
6.39
9.06
6.27
4.10
1.30
0.40
17.32
4.10
7.17
52
8.88
FCF margin%
10.39
11.37
11.46
9.22
11.64
12.78
10.37
9.64
6.74
5.23
13.05
9.64
10.38
12
1.500
FCF / Net incomex
0.360
0.411
0.383
0.439
0.440
0.486
0.554
0.544
0.571
0.620
0.682
0.554
0.463
85
10.73
ROIC%
20.64
19.08
21.78
20.04
20.62
18.88
21.55
22.89
25.78
27.08
3.23
22.89
21.09
25
19.47
Return on equity%
22.81
25.75
25.79
24.25
25.00
23.54
25.94
28.45
29.31
28.91
2.24
28.45
25.77
59
21.28
Return on assets%
30.17
32.04
34.59
35.11
36.11
36.66
39.56
41.57
42.05
44.49
3.99
41.57
36.39
39
10.93
EPSzł
32.04
32.40
38.51
45.22
50.05
52.90
59.66
58.99
58.35
58.10
11.46
3.03%
5.89%
—
28.94
EPS growth%
28.59
25.63
24.97
27.13
27.30
26.20
27.16
29.79
28.05
28.22
15.49
28.05
27.23
94
42.04
Bookvalue per shzł
75.79
73.98
74.53
78.50
84.59
79.92
74.39
80.59
84.35
83.64
13.45
(0.23%)
0.99%
—
37.35
FCF per sharezł
20.75
19.96
19.59
18.59
18.39
16.63
14.12
14.15
14.67
13.44
31.89
(6.09%)
(4.22%)
—
28.44
Dividend per shzł
42.30
41.55
45.71
45.80
49.73
50.92
52.25
50.80
48.73
52.29
28.97
1.01%
3.66%
—
17.40
Div yield (avg)%
14.26
16.51
17.48
18.11
20.32
17.74
15.73
17.01
17.19
16.19
4.04
17.01
17.10
68
4.51
Payout ratio%
2.52
4.54
3.24
1.35
1.38
3.41
0.99
0.40
2.18
3.48
19.67
2.18
2.35
38
0.979
Shares (diluted)M
1.538
1.509
1.553
1.642
1.822
1.770
1.728
1.781
1.964
2.258
0.989
4.38%
4.30%
7
14.25
Buyback yield%
21.11
23.81
23.34
22.24
23.36
22.07
23.47
22.06
24.93
27.09
20.88
23.47
23.35
64
1.324
D/E ratiox
0.304
0.355
0.367
0.401
0.439
0.489
0.467
0.511
0.544
0.554
1.039
0.511
0.453
20
19.39
Enterprise valuezł M
54.08
60.60
69.97
71.17
68.86
79.16
76.55
80.23
89.93
104.1
21.05
8.61%
7.08%
39
78.99
LT debtzł M
72.18
73.46
67.17
71.19
68.62
62.98
60.06
57.68
59.57
63.63
58.65
(1.50%)
(0.80%)
6
Cost of revenue
1.82%
0.98×
Operating expenses
2.15%
1.01×
Goodwill & intangibles
14.72%
Spread over hurdle
19.82%