321.8
Revenuezł M
398.8
414.9
433.0
455.2
460.4
474.5
487.9
508.5
510.3
528.4
341.7
2.79%
2.98%
17
3.01
Revenue growth%
23.40
20.96
19.11
21.34
23.21
25.37
23.86
20.86
20.88
20.73
11.59
20.88
21.15
77
12.27
Gross margin%
19.54
16.63
15.81
16.48
16.86
18.99
18.33
16.61
17.54
20.00
26.10
18.33
17.20
5
17.78
Operating margin%
25.97
27.68
30.53
28.80
27.57
29.14
27.84
26.87
26.14
24.96
21.15
26.87
27.63
93
3.78
Net margin%
25.25
22.51
24.83
25.03
25.05
27.31
25.83
26.41
25.44
24.17
5.74
25.83
25.15
10
30.25
P/E ratio (avg)x
29.38
28.47
31.83
30.91
31.65
36.46
39.92
38.75
37.05
43.48
17.63
38.75
34.14
25
22.77
EV/EBITx
30.18
29.10
32.86
31.80
34.49
33.01
38.80
40.64
46.49
53.70
30.90
40.64
33.75
15
4.70
FCF yield (avg)%
2.28
0.77
2.27
4.60
2.98
5.20
6.42
8.98
7.82
10.67
23.13
7.82
4.90
72
19.67
FCF margin%
29.87
30.89
31.38
30.15
32.61
34.68
34.70
32.29
33.25
32.76
17.58
33.25
32.45
85
1.230
FCF / Net incomex
0.600
0.642
0.613
0.556
0.558
0.504
0.540
0.518
0.488
0.485
1.771
0.504
0.548
93
18.47
ROIC%
1.61
0.40
1.87
2.41
3.02
3.46
3.25
3.55
1.58
3.58
25.36
3.46
2.71
87
13.70
Return on equity%
15.43
12.68
12.11
9.13
6.52
4.14
4.69
5.45
7.59
5.86
10.00
5.45
7.05
34
10.53
Return on assets%
11.63
11.25
8.53
7.49
6.53
9.27
12.21
10.32
10.67
8.88
21.21
10.32
9.80
62
1.79
EPSzł
4.06
4.29
4.52
4.62
5.17
5.05
4.85
5.15
5.25
5.99
1.83
3.00%
4.12%
—
4.62
EPS growth%
16.25
13.74
13.10
12.63
14.86
12.26
14.44
11.85
14.78
17.50
10.29
14.44
14.09
52
2.61
Bookvalue per shzł
1.02
1.13
1.15
1.09
1.15
1.07
1.16
1.09
1.03
1.12
5.49
(0.49%)
0.13%
—
4.75
FCF per sharezł
8.90
8.48
8.52
9.46
9.91
11.39
12.25
14.17
13.44
14.27
1.98
7.57%
5.15%
—
3.23
Dividend per shzł
2.60
2.83
3.01
3.33
3.59
3.50
3.64
3.37
3.18
3.46
2.35
(0.78%)
3.42%
—
17.88
Div yield (avg)%
7.49
5.58
7.11
8.55
5.68
5.76
2.90
3.98
6.48
3.78
28.71
3.98
5.72
42
25.95
Payout ratio%
11.74
13.07
14.18
14.40
16.53
16.08
17.44
18.36
16.14
17.02
9.74
17.02
16.11
55
25.23
Shares (diluted)M
28.26
30.15
32.87
35.22
38.68
38.09
37.42
42.51
42.54
42.40
25.55
1.86%
4.32%
60
27.78
Buyback yield%
17.22
18.44
19.38
20.25
18.27
16.74
14.04
16.47
18.36
16.59
5.39
16.59
17.74
58
1.050
D/E ratiox
1.146
1.123
1.153
1.187
1.308
1.409
1.292
1.369
1.195
1.266
0.474
1.292
1.230
57
154.5
Enterprise valuezł M
572.8
556.6
539.1
518.9
489.8
497.2
532.8
540.8
508.3
558.4
263.0
2.66%
(0.29%)
63
0.259
LT debtzł B
0.474
0.490
0.493
0.543
0.595
0.639
0.700
0.767
0.909
1.040
0.228
11.81%
8.42%
22
Cost of revenue
3.16%
1.02×
Operating expenses
2.58%
0.96×
Cash and investments
15.92%
Spread over hurdle
15.90%