77.16
Revenuezł M
138.6
137.2
137.0
135.8
135.3
134.4
133.8
132.3
133.8
132.7
84.10
(0.40%)
(0.34%)
30
15.23
Revenue growth%
21.57
24.19
22.17
23.34
26.28
23.61
24.02
21.41
23.32
21.90
8.63
23.32
23.33
86
23.57
Gross margin%
12.65
12.55
11.41
13.94
13.64
12.92
12.41
15.29
17.26
16.05
10.14
15.29
13.28
32
9.69
Operating margin%
25.85
25.60
26.22
28.67
30.90
29.70
29.72
29.37
30.10
28.01
23.85
29.70
29.02
21
11.95
Net margin%
4.42
1.50
3.29
5.93
7.49
7.16
9.74
8.77
11.40
12.48
20.71
9.74
7.33
83
28.55
P/E ratio (avg)x
29.99
32.45
29.58
33.03
34.22
37.79
40.30
39.70
37.54
34.13
36.93
37.79
34.17
23
29.99
EV/EBITx
38.04
34.11
35.64
34.32
32.30
35.42
35.14
34.88
33.97
35.55
28.66
35.14
35.01
16
28.96
FCF yield (avg)%
0.40
2.29
3.73
3.56
3.86
5.04
7.98
5.84
3.68
2.68
18.79
5.04
3.71
91
25.90
FCF margin%
19.63
18.92
20.27
22.42
25.35
22.82
24.31
26.05
27.99
30.39
22.88
26.05
23.56
32
1.246
FCF / Net incomex
0.296
0.280
0.295
0.290
0.297
0.293
0.304
0.315
0.344
0.370
0.774
0.315
0.296
24
27.94
ROIC%
19.25
22.18
24.95
23.31
24.23
26.19
24.63
24.38
23.51
21.59
24.50
24.38
23.87
46
14.22
Return on equity%
20.84
22.27
19.66
17.36
19.93
16.97
19.22
19.79
17.16
14.74
7.24
17.16
19.44
19
29.18
Return on assets%
31.53
33.64
34.18
37.16
37.82
39.96
40.38
40.47
41.53
40.33
19.15
40.38
38.89
25
3.13
EPSzł
8.68
9.45
9.43
9.53
11.40
13.39
15.46
15.58
16.49
17.51
3.36
8.97%
7.97%
—
16.59
EPS growth%
11.55
13.18
10.86
12.24
14.94
17.19
14.34
15.80
13.39
13.65
10.98
14.34
13.52
71
1.91
Bookvalue per shzł
5.37
5.21
5.65
5.66
5.22
5.51
5.75
6.51
6.02
5.53
5.57
1.15%
1.02%
—
3.72
FCF per sharezł
3.42
3.36
3.57
3.81
4.26
4.11
4.43
4.23
4.29
3.85
0.96
(2.00%)
1.48%
—
1.28
Dividend per shzł
2.57
2.50
2.54
2.69
2.62
2.92
3.13
3.39
3.29
3.46
5.33
5.73%
3.47%
—
15.80
Div yield (avg)%
2.68
1.32
4.11
3.15
1.86
4.20
3.22
5.31
3.60
1.21
12.23
3.60
3.18
88
5.31
Payout ratio%
25.63
26.25
23.36
21.52
22.23
22.97
24.77
25.79
24.76
23.31
17.28
24.76
24.06
69
11.67
Shares (diluted)M
9.885
10.05
10.06
9.711
9.892
8.847
7.766
7.295
7.977
8.537
12.02
(2.90%)
(1.88%)
14
21.61
Buyback yield%
15.01
14.61
12.87
14.38
12.41
13.31
15.35
13.72
15.32
18.28
17.56
15.32
14.50
8
0.610
D/E ratiox
0.961
0.916
0.859
0.854
0.903
0.814
0.721
0.666
0.668
0.675
1.483
0.675
0.834
88
26.70
Enterprise valuezł M
59.81
53.97
49.04
45.54
43.50
38.15
32.66
28.22
27.43
27.31
104.7
(8.89%)
(7.90%)
70
17.81
LT debtzł M
35.69
35.74
42.88
48.49
57.21
68.02
66.57
64.72
74.33
82.08
63.37
7.48%
8.44%
44
Cost of revenue
(0.34%)
1.00×
Operating expenses
0.20%
1.06×
Cash and investments
16.88%
Spread over hurdle
(4.18%)