371.0
Revenuezł M
301.8
317.1
333.5
353.3
372.6
404.2
434.4
458.3
483.9
517.4
393.6
6.78%
5.94%
20
15.82
Revenue growth%
17.25
19.81
22.49
23.20
24.15
21.32
20.85
17.96
17.25
16.89
20.92
17.96
20.33
7
29.06
Gross margin%
1.65
0.40
0.40
0.40
0.40
0.89
3.68
2.76
2.35
3.17
7.34
2.76
1.27
89
20.50
Operating margin%
23.73
20.83
22.87
21.61
24.48
22.64
20.46
20.67
18.92
16.06
21.97
20.46
21.22
79
27.91
Net margin%
21.25
23.93
25.29
26.32
28.05
29.40
32.18
32.17
34.09
33.74
11.57
32.18
28.73
39
36.09
P/E ratio (avg)x
6.978
6.687
6.360
5.923
6.442
5.763
6.193
6.822
7.120
6.722
7.983
6.722
6.564
24
18.86
EV/EBITx
14.88
14.92
18.07
20.84
24.84
28.39
28.60
28.08
30.10
34.27
34.46
28.60
26.46
56
29.00
FCF yield (avg)%
6.60
4.64
5.81
4.80
4.62
6.75
4.60
4.27
5.59
5.86
6.97
5.59
5.19
88
23.74
FCF margin%
28.97
30.83
32.85
29.93
28.84
26.26
28.84
28.07
26.61
25.05
9.76
26.61
28.84
35
0.458
FCF / Net incomex
0.429
0.465
0.436
0.403
0.423
0.477
0.531
0.509
0.534
0.491
0.195
0.509
0.471
9
28.37
ROIC%
12.80
13.41
13.93
12.38
13.64
14.50
12.53
12.63
10.73
8.91
18.20
12.53
12.72
81
8.99
Return on equity%
2.75
5.04
7.10
5.55
4.40
7.13
8.81
7.22
9.75
8.27
13.78
8.27
7.12
77
25.84
Return on assets%
12.83
10.47
11.36
11.96
11.34
13.61
14.86
16.39
18.82
17.34
20.69
16.39
13.22
21
9.28
EPSzł
9.99
11.08
12.16
11.40
11.80
12.24
13.62
14.72
15.87
16.66
10.16
7.13%
4.73%
—
13.28
EPS growth%
19.83
20.43
20.25
17.77
17.20
19.85
22.58
20.77
23.54
22.95
8.62
22.58
20.34
25
6.65
Bookvalue per shzł
4.69
4.55
4.77
5.07
5.09
5.43
5.77
5.42
5.72
5.53
10.07
1.68%
1.02%
—
8.96
FCF per sharezł
5.58
6.23
6.73
6.38
7.35
8.47
9.08
9.10
9.75
9.58
7.44
5.42%
5.43%
—
1.65
Dividend per shzł
2.54
2.45
2.16
2.33
2.37
2.23
2.15
2.21
2.22
2.27
6.85
(0.85%)
(0.32%)
—
6.52
Div yield (avg)%
20.85
21.52
20.21
19.95
18.69
18.69
16.32
17.45
18.69
16.73
9.22
17.45
18.69
65
18.69
Payout ratio%
2.59
2.05
1.41
0.40
2.64
1.82
0.40
0.40
1.62
2.39
4.84
1.62
1.72
93
21.51
Shares (diluted)M
31.54
36.47
38.48
41.12
45.48
43.20
45.34
42.04
42.01
40.30
21.97
(2.39%)
3.66%
43
22.37
Buyback yield%
2.64
5.03
6.53
5.08
7.30
9.21
8.39
6.71
9.23
10.85
7.38
9.21
7.01
32
1.407
D/E ratiox
1.691
1.612
1.665
1.739
1.788
1.706
1.895
1.907
2.009
2.216
1.710
1.907
1.763
14
22.42
Enterprise valuezł M
198.5
198.2
224.4
239.2
237.9
239.8
275.9
280.8
336.8
383.6
431.8
10.02%
7.42%
85
466.0
LT debtzł M
231.2
223.8
216.2
226.7
223.4
224.7
225.1
225.8
243.1
225.2
112.9
0.16%
0.65%
85
Cost of revenue
6.24%
1.03×
Operating expenses
5.66%
0.97×
Cash and investments
19.37%
Goodwill & intangibles
14.14%