155.5
Revenuezł M
410.1
417.8
418.2
413.5
424.2
424.9
421.1
417.1
423.3
437.0
164.2
0.59%
0.98%
26
24.58
Revenue growth%
0.63
0.40
0.52
0.40
0.40
1.32
3.80
2.23
0.89
0.40
11.59
1.32
0.57
25
14.86
Gross margin%
14.65
16.67
17.41
14.41
12.71
11.30
8.32
6.48
5.69
6.50
29.41
6.50
12.01
27
26.82
Operating margin%
18.51
16.09
18.93
19.56
19.28
21.07
22.92
24.48
25.85
27.91
14.08
24.48
20.31
16
26.37
Net margin%
10.94
13.60
11.71
11.75
10.80
11.97
10.56
9.35
7.44
7.45
21.61
9.35
10.87
95
31.44
P/E ratio (avg)x
40.88
38.09
37.72
35.52
37.30
33.04
29.74
30.76
27.81
25.34
37.57
29.74
34.28
29
18.23
EV/EBITx
13.91
13.52
13.65
14.44
13.68
14.68
13.67
15.01
16.82
17.63
16.23
15.01
14.17
39
5.90
FCF yield (avg)%
21.88
20.92
18.01
17.55
15.70
13.13
14.53
15.11
15.90
13.51
28.89
14.53
15.80
70
17.48
FCF margin%
9.22
11.85
13.09
15.01
16.54
14.17
14.71
16.52
19.33
17.28
8.32
16.52
14.86
84
0.473
FCF / Net incomex
1.829
1.681
1.818
2.079
1.940
2.199
2.015
2.258
2.086
2.000
1.030
2.086
2.007
51
17.27
ROIC%
25.21
22.74
20.87
18.88
20.69
20.23
22.56
25.44
25.92
25.46
2.30
25.44
22.65
41
2.26
Return on equity%
21.69
24.33
23.44
23.88
21.26
18.68
19.21
17.53
18.38
17.44
23.97
18.38
20.24
80
12.82
Return on assets%
23.42
21.08
20.19
20.73
21.00
19.80
17.59
17.72
15.76
17.90
9.26
17.72
20.00
84
59.99
EPSzł
150.09
157.11
162.08
189.89
204.19
222.09
215.91
254.41
287.57
300.63
63.79
8.04%
8.43%
—
2.71
EPS growth%
7.01
6.86
4.09
6.27
7.90
9.27
10.58
10.02
8.63
9.22
4.34
9.27
8.26
59
60.86
Bookvalue per shzł
173.52
173.86
187.70
199.95
198.98
213.75
224.75
212.17
227.65
250.69
24.00
4.73%
3.80%
—
34.53
FCF per sharezł
175.55
181.28
183.31
192.78
190.97
179.75
187.40
168.01
148.90
150.48
61.51
(4.65%)
(0.56%)
—
141.95
Dividend per shzł
51.02
54.42
55.59
56.01
54.05
62.41
71.92
78.35
89.93
107.06
129.01
14.65%
8.91%
—
8.92
Div yield (avg)%
9.79
8.77
9.80
9.62
8.77
6.49
6.70
6.22
3.66
3.14
13.56
6.22
7.73
17
29.64
Payout ratio%
10.16
9.23
11.16
11.89
12.47
12.73
9.81
9.74
12.64
15.56
6.02
12.64
11.53
32
1.315
Shares (diluted)M
1.640
1.678
1.678
1.667
1.564
1.633
1.875
1.753
1.762
1.981
1.293
4.84%
1.27%
47
5.15
Buyback yield%
16.27
14.42
16.60
14.74
12.12
10.61
11.87
13.82
13.54
13.55
5.93
13.54
13.69
10
0.680
D/E ratiox
1.535
1.430
1.515
1.686
1.821
1.969
2.108
2.125
2.234
2.332
0.609
2.125
1.895
93
31.26
Enterprise valuezł M
367.1
350.6
378.8
400.1
370.7
400.3
389.8
410.4
423.6
472.1
376.0
4.95%
2.61%
79
150.2
LT debtzł M
374.2
355.6
399.6
413.2
376.8
355.2
377.2
369.5
412.1
462.9
178.1
4.20%
1.27%
11
Cost of revenue
1.47%
1.05×
Operating expenses
(0.03%)
0.90×
Property and equipment
17.24%
Spread over hurdle
(0.90%)