303.7
Revenuezł M
188.6
203.4
217.8
233.8
247.2
263.8
283.5
309.2
330.0
360.0
320.8
7.80%
7.60%
15
9.87
Revenue growth%
20.00
21.87
22.67
20.64
22.46
22.58
24.52
27.23
28.67
27.62
29.26
27.23
22.63
23
5.64
Gross margin%
1.97
0.97
0.40
0.40
0.40
1.90
0.40
0.40
0.40
1.83
28.85
0.40
0.40
16
13.71
Operating margin%
14.86
16.90
16.69
19.18
17.65
17.47
15.18
17.33
18.91
16.56
3.27
17.33
17.12
92
9.80
Net margin%
15.06
14.15
11.96
13.70
12.62
12.16
14.60
14.10
12.46
13.54
22.15
13.54
13.62
69
26.08
P/E ratio (avg)x
26.06
23.53
26.14
28.54
28.82
31.15
31.96
30.83
34.70
34.73
34.84
31.96
29.83
56
35.77
EV/EBITx
40.70
41.56
45.77
45.11
43.75
41.01
38.81
39.80
40.46
43.93
14.92
40.46
41.29
84
20.86
FCF yield (avg)%
12.15
11.47
11.24
13.36
10.42
8.48
11.37
12.84
10.74
10.74
12.14
10.74
11.31
67
29.80
FCF margin%
29.74
27.84
28.50
25.59
25.40
26.31
28.99
26.40
26.14
23.45
20.25
26.31
26.36
55
0.521
FCF / Net incomex
0.426
0.404
0.421
0.463
0.490
0.488
0.464
0.519
0.561
0.544
0.312
0.519
0.476
8
8.06
ROIC%
4.26
6.76
8.82
9.53
9.60
11.46
8.96
8.88
10.04
8.51
24.09
8.96
8.92
42
9.63
Return on equity%
16.95
16.22
18.53
21.03
21.92
19.44
17.25
17.66
20.08
19.08
21.14
19.08
18.81
91
29.85
Return on assets%
19.08
17.54
15.66
17.40
14.52
14.24
16.39
19.24
21.03
19.02
11.21
19.02
17.47
71
0.61
EPSzł
0.57
0.56
0.59
0.66
0.74
0.86
0.81
0.95
0.99
1.11
0.65
8.52%
8.41%
—
3.75
EPS growth%
17.03
19.24
21.54
18.58
18.79
21.22
18.98
17.88
16.27
14.59
14.45
17.88
18.69
73
0.68
Bookvalue per shzł
0.47
0.51
0.46
0.48
0.47
0.40
0.40
0.42
0.40
0.42
0.30
(2.04%)
(2.77%)
—
0.26
FCF per sharezł
0.26
0.24
0.23
0.23
0.22
0.20
0.19
0.17
0.18
0.20
0.56
(1.46%)
(2.05%)
—
0.15
Dividend per shzł
0.66
0.60
0.55
0.60
0.58
0.65
0.64
0.71
0.68
0.61
0.51
1.05%
(0.92%)
—
7.42
Div yield (avg)%
17.17
16.63
15.40
13.96
16.31
18.60
20.18
19.87
20.71
21.26
11.50
20.18
17.89
81
8.78
Payout ratio%
8.70
11.70
14.03
14.65
17.52
18.09
20.20
20.59
19.16
16.76
29.16
19.16
17.14
59
234.8
Shares (diluted)M
425.2
470.7
503.8
509.4
488.3
490.8
510.7
507.6
571.7
565.4
237.5
2.97%
4.21%
48
11.62
Buyback yield%
7.76
7.78
8.66
9.30
10.57
7.64
6.97
9.48
8.02
9.49
6.81
8.02
8.34
69
0.107
D/E ratiox
0.189
0.205
0.193
0.211
0.227
0.238
0.255
0.268
0.263
0.255
1.398
0.255
0.233
49
203.0
Enterprise valuezł M
73.61
76.57
68.16
76.68
75.47
72.46
77.01
74.69
73.51
75.62
114.3
0.04%
0.06%
92
291.1
LT debtzł M
197.4
182.5
186.8
184.7
191.6
181.5
193.0
176.7
163.9
172.6
178.8
(2.07%)
(0.68%)
74
Cost of revenue
7.51%
0.99×
Operating expenses
7.67%
1.01×
Goodwill & intangibles
18.35%
Spread over hurdle
(2.46%)