44.38
Revenuezł M
93.54
96.57
103.1
108.8
113.2
121.1
129.0
136.4
147.2
154.2
46.31
6.37%
5.53%
19
29.67
Revenue growth%
16.38
19.26
17.42
15.18
12.56
14.01
12.62
11.18
10.91
11.09
6.00
11.18
13.31
70
15.66
Gross margin%
3.86
5.85
5.32
7.46
8.19
10.77
10.34
7.74
6.80
5.39
16.48
7.74
7.13
13
22.89
Operating margin%
11.36
12.60
13.58
11.93
11.18
12.53
12.12
9.53
7.60
7.85
12.60
9.53
11.65
48
29.07
Net margin%
10.15
8.21
9.74
11.65
14.35
12.98
14.19
12.20
10.40
13.22
26.28
12.98
11.92
41
13.81
P/E ratio (avg)x
17.07
17.98
20.35
20.62
18.91
20.28
22.97
23.53
22.39
22.41
17.32
22.41
20.48
57
11.60
EV/EBITx
10.06
10.06
9.921
11.12
13.48
15.19
17.35
18.83
19.27
20.95
19.36
18.83
14.34
49
7.16
FCF yield (avg)%
0.81
0.40
3.11
3.01
1.86
0.43
0.75
0.40
0.40
0.40
22.47
0.40
0.59
46
9.60
FCF margin%
15.14
17.02
14.94
13.13
14.49
14.93
15.98
16.62
17.83
16.73
15.30
16.62
15.56
22
1.539
FCF / Net incomex
2.168
2.126
2.390
2.303
2.317
2.435
2.767
3.124
3.240
3.707
0.110
3.124
2.412
72
6.49
ROIC%
0.40
0.82
0.40
2.29
5.27
4.24
5.32
4.05
4.08
6.53
21.05
4.24
4.07
45
3.28
Return on equity%
26.04
26.93
27.01
30.01
30.86
33.85
32.66
31.79
31.14
33.37
12.54
32.66
31.00
49
13.56
Return on assets%
31.32
32.06
31.28
30.35
33.21
36.20
36.29
33.59
31.17
34.09
24.28
34.09
32.64
85
0.19
EPSzł
0.87
0.81
0.80
0.74
0.70
0.76
0.84
0.82
0.81
0.90
0.20
5.00%
(0.34%)
—
18.48
EPS growth%
24.57
22.86
21.46
23.94
26.89
24.24
23.28
24.50
22.59
23.00
19.60
23.28
23.61
20
0.59
Bookvalue per shzł
0.48
0.50
0.57
0.56
0.55
0.55
0.63
0.74
0.80
0.87
0.43
9.48%
5.60%
—
0.20
FCF per sharezł
0.55
0.54
0.60
0.57
0.57
0.61
0.68
0.65
0.66
0.77
0.60
6.44%
3.79%
—
0.87
Dividend per shzł
0.56
0.59
0.55
0.62
0.63
0.67
0.64
0.64
0.71
0.71
0.58
2.55%
3.30%
—
24.51
Div yield (avg)%
16.88
17.51
15.96
13.89
12.21
11.33
12.24
12.38
13.26
16.23
27.78
12.38
13.57
39
15.59
Payout ratio%
13.00
14.08
11.54
11.56
12.97
12.72
11.23
11.56
11.63
9.02
26.33
11.56
11.60
40
91.99
Shares (diluted)M
98.94
93.52
99.00
94.99
94.63
108.8
112.4
127.1
137.0
157.7
90.17
10.75%
6.14%
39
23.64
Buyback yield%
26.85
25.73
27.51
25.21
27.28
29.04
28.22
29.99
27.95
30.43
6.34
29.04
27.73
20
0.213
D/E ratiox
0.208
0.195
0.225
0.216
0.241
0.237
0.248
0.288
0.329
0.357
1.399
0.288
0.239
94
175.1
Enterprise valuezł M
163.7
163.0
190.3
222.6
241.9
282.1
282.1
307.4
359.8
399.0
35.12
10.52%
9.86%
83
118.3
LT debtzł M
98.96
95.02
98.31
88.99
81.31
78.03
70.46
63.99
59.03
57.49
128.5
(6.70%)
(6.67%)
18
Cost of revenue
5.41%
0.99×
Operating expenses
5.72%
1.02×
Goodwill & intangibles
16.88%
Cash and investments
15.85%
Property and equipment
15.45%