69.12
Revenuezł M
227.7
231.0
236.8
242.9
251.5
250.4
260.3
264.0
275.1
278.2
71.82
2.04%
2.00%
88
11.66
Revenue growth%
6.86
4.56
2.14
4.56
4.62
5.98
7.91
6.52
7.58
7.09
19.15
7.09
6.25
44
6.96
Gross margin%
20.09
19.67
17.96
15.98
13.23
14.68
13.73
12.47
12.12
12.61
28.64
12.61
14.21
82
11.94
Operating margin%
5.73
6.58
3.87
4.25
2.26
0.40
3.22
1.97
0.40
0.40
21.83
0.40
2.74
72
4.22
Net margin%
23.89
24.03
21.60
19.50
18.87
20.38
17.57
16.03
18.33
19.60
12.95
18.33
19.55
23
30.94
P/E ratio (avg)x
7.719
6.799
6.380
6.826
7.093
6.364
6.651
6.712
7.164
6.905
11.75
6.712
6.813
61
22.30
EV/EBITx
13.17
14.25
13.25
13.73
12.63
13.15
12.60
14.10
15.95
15.69
9.476
14.10
13.49
90
4.34
FCF yield (avg)%
10.36
12.13
13.44
11.03
12.85
15.84
17.42
18.43
16.91
18.97
13.34
17.42
14.64
80
15.16
FCF margin%
23.73
23.29
24.51
22.32
21.41
21.04
18.63
19.50
18.19
16.59
11.49
18.63
21.23
59
0.399
FCF / Net incomex
1.376
1.556
1.838
1.988
2.332
2.615
2.486
2.852
3.043
3.471
0.493
2.852
2.409
61
13.06
ROIC%
2.42
4.77
3.74
5.51
7.01
9.42
10.07
11.56
10.66
10.37
17.57
10.37
8.21
11
2.55
Return on equity%
4.66
6.88
4.16
5.64
6.65
7.81
6.43
4.79
4.10
2.70
18.18
4.79
5.21
39
21.74
Return on assets%
6.48
6.20
3.78
2.03
3.34
1.40
2.55
1.78
1.73
1.44
16.80
1.73
2.29
64
18.69
EPSzł
19.89
16.91
18.11
19.47
20.92
19.27
20.41
18.26
17.65
15.28
19.87
(6.09%)
(2.05%)
—
12.59
EPS growth%
10.45
10.96
12.26
11.91
9.07
7.07
9.11
7.86
8.19
10.20
26.30
8.19
9.65
48
11.36
Bookvalue per shzł
15.02
14.51
15.08
13.69
13.09
11.47
10.29
9.70
8.30
7.90
19.62
(9.61%)
(6.86%)
—
20.50
FCF per sharezł
16.73
18.21
18.19
17.46
15.79
13.70
14.37
13.82
12.38
11.26
19.38
(6.55%)
(3.38%)
—
13.03
Dividend per shzł
17.89
17.50
17.40
19.34
22.97
24.29
25.82
26.10
30.25
31.23
19.41
6.34%
5.70%
—
18.97
Div yield (avg)%
25.77
24.99
25.61
24.59
21.89
23.19
25.80
23.88
25.10
27.25
21.21
25.10
25.05
49
10.75
Payout ratio%
22.97
25.58
24.14
22.89
20.66
23.36
20.44
19.13
22.10
24.79
17.66
22.10
22.93
83
10.74
Shares (diluted)M
9.382
10.00
9.284
8.671
8.947
9.845
10.11
10.58
11.44
10.37
10.81
3.00%
0.45%
43
2.73
Buyback yield%
15.87
15.79
18.31
16.42
16.79
14.22
14.08
11.86
10.68
13.36
11.09
13.36
15.01
49
1.647
D/E ratiox
1.202
1.162
1.112
1.257
1.392
1.575
1.530
1.528
1.661
1.567
0.376
1.567
1.460
44
177.4
Enterprise valuezł M
127.4
150.2
163.3
173.4
164.5
156.9
182.5
180.4
212.2
226.1
57.86
6.57%
6.56%
21
159.6
LT debtzł M
164.7
165.2
171.8
181.5
196.8
219.4
222.8
247.0
272.3
247.4
21.32
4.68%
5.26%
55
Cost of revenue
1.86%
0.99×
Operating expenses
1.80%
0.98×
Spread over hurdle
(4.07%)