73.49
Revenuezł M
49.27
52.70
56.15
60.93
66.65
73.30
79.70
85.05
94.06
103.3
79.51
9.15%
8.34%
55
5.13
Revenue growth%
13.69
11.39
10.45
11.30
10.90
11.08
10.26
12.59
14.28
13.48
23.71
12.59
11.34
87
5.63
Gross margin%
19.06
16.17
18.46
17.41
17.89
16.81
15.10
15.00
17.88
17.77
18.25
16.81
17.59
78
18.50
Operating margin%
28.08
29.22
29.99
30.04
32.74
29.91
31.31
31.15
33.46
35.03
24.33
31.31
30.59
78
3.12
Net margin%
26.48
29.38
28.74
27.31
28.33
30.61
27.71
30.43
28.59
31.09
15.90
30.43
28.67
71
34.24
P/E ratio (avg)x
15.01
14.38
13.59
13.18
14.07
12.97
12.12
11.05
11.47
10.69
21.63
11.47
13.07
51
6.047
EV/EBITx
12.26
12.66
14.10
15.80
15.23
16.89
19.57
20.42
20.19
23.09
37.69
20.19
16.34
53
29.74
FCF yield (avg)%
23.79
23.76
23.23
21.08
22.78
23.73
23.86
24.19
24.07
22.24
27.07
23.86
23.74
29
23.29
FCF margin%
28.34
25.36
26.37
23.49
23.36
24.93
27.67
29.01
31.07
32.05
13.94
29.01
27.02
44
0.814
FCF / Net incomex
0.586
0.591
0.571
0.547
0.572
0.571
0.511
0.545
0.491
0.439
0.557
0.511
0.559
33
3.62
ROIC%
17.24
16.97
18.29
20.11
17.32
14.34
15.58
17.18
14.89
14.80
20.60
14.89
17.08
74
6.30
Return on equity%
23.12
26.06
26.29
28.67
29.86
28.60
29.63
27.18
25.69
25.72
10.11
27.18
26.73
41
17.90
Return on assets%
26.36
23.44
25.70
25.92
23.16
25.42
28.07
26.18
27.94
26.61
28.25
26.61
26.05
93
0.08
EPSzł
0.37
0.36
0.37
0.32
0.31
0.28
0.29
0.32
0.34
0.30
0.08
(0.71%)
(2.33%)
—
20.03
EPS growth%
17.86
16.35
18.37
18.91
19.89
21.98
21.32
18.52
19.14
19.38
4.40
19.38
19.02
79
0.09
Bookvalue per shzł
0.56
0.63
0.59
0.53
0.52
0.56
0.59
0.67
0.67
0.65
0.31
4.66%
2.70%
—
0.56
FCF per sharezł
0.51
0.53
0.52
0.48
0.44
0.47
0.48
0.44
0.44
0.39
0.16
(2.21%)
(1.52%)
—
0.44
Dividend per shzł
0.10
0.11
0.11
0.13
0.14
0.14
0.15
0.17
0.16
0.16
0.45
3.01%
5.56%
—
6.68
Div yield (avg)%
3.51
2.59
3.82
5.91
6.32
6.12
6.38
5.56
6.00
7.81
3.68
6.12
5.96
87
27.96
Payout ratio%
16.54
15.37
14.41
16.14
15.03
12.46
12.67
10.63
9.07
9.92
22.23
10.63
13.54
40
78.10
Shares (diluted)M
84.97
90.05
85.94
81.53
79.13
72.34
66.49
75.37
68.68
69.72
80.57
(2.50%)
(1.65%)
50
7.97
Buyback yield%
12.20
10.66
9.62
7.71
8.67
7.18
6.69
7.84
9.66
10.88
2.74
7.84
9.14
7
0.350
D/E ratiox
2.306
2.418
2.726
2.993
3.064
3.365
3.945
4.068
4.006
4.038
0.373
4.006
3.215
44
82.15
Enterprise valuezł M
104.6
109.8
118.6
105.4
114.0
103.5
107.8
104.1
98.95
95.34
24.50
(3.50%)
(0.55%)
18
110.8
LT debtzł M
59.41
58.59
51.43
53.06
55.51
55.37
58.93
58.89
55.04
49.70
73.73
(2.19%)
(1.73%)
40
Cost of revenue
8.35%
1.00×
Operating expenses
8.19%
0.99×
Goodwill & intangibles
20.86%