42.32
Revenuezł M
171.5
171.8
171.6
171.3
170.4
174.5
179.1
180.4
183.1
184.9
46.53
1.64%
1.10%
58
12.11
Revenue growth%
17.78
20.51
17.53
18.76
20.93
19.87
17.51
20.17
21.34
23.64
26.41
20.17
20.02
49
10.99
Gross margin%
5.66
6.59
4.29
6.44
4.43
6.63
8.05
10.11
9.74
8.75
27.09
8.75
6.61
11
17.97
Operating margin%
24.70
27.10
30.06
28.95
26.22
24.43
22.05
19.20
18.83
21.10
24.41
21.10
24.57
84
4.12
Net margin%
19.03
21.46
24.16
25.86
24.37
22.67
23.93
21.29
21.00
18.96
4.94
21.29
22.06
61
19.90
P/E ratio (avg)x
12.52
11.38
10.19
9.566
9.946
10.84
10.08
11.20
10.82
10.34
28.64
10.82
10.58
93
19.24
EV/EBITx
38.85
37.32
43.25
47.37
54.78
62.63
58.63
67.12
70.79
74.42
32.96
67.12
56.71
50
23.19
FCF yield (avg)%
4.70
5.52
8.18
6.74
8.72
6.94
5.76
7.49
6.02
7.97
28.14
6.94
6.84
25
13.15
FCF margin%
19.18
20.56
18.87
21.69
24.20
23.10
21.67
19.97
20.43
22.07
11.49
21.67
21.11
51
1.020
FCF / Net incomex
0.608
0.547
0.513
0.527
0.480
0.523
0.539
0.559
0.514
0.534
1.341
0.534
0.530
15
11.30
ROIC%
7.93
9.65
6.76
8.32
10.42
13.12
12.95
15.90
17.84
18.85
13.06
15.90
11.69
24
14.27
Return on equity%
2.97
3.65
5.21
7.23
9.29
6.65
6.18
4.76
1.99
0.64
23.66
4.76
4.98
46
10.10
Return on assets%
19.95
21.85
24.31
23.66
23.01
25.12
26.39
25.20
27.49
29.46
26.10
26.39
24.71
68
1.30
EPSzł
3.96
4.31
4.14
4.20
4.51
4.41
4.97
5.58
6.17
6.17
1.39
6.49%
5.57%
—
12.77
EPS growth%
18.72
21.12
19.48
21.33
21.56
23.16
20.86
20.39
18.85
19.17
21.49
20.39
20.63
50
6.42
Bookvalue per shzł
2.91
3.04
3.41
3.32
3.19
2.97
2.72
3.05
3.42
3.27
2.23
0.52%
0.66%
—
2.00
FCF per sharezł
8.62
9.48
10.83
11.17
11.49
12.01
11.85
13.86
13.91
15.58
2.08
6.27%
7.86%
—
5.07
Dividend per shzł
9.37
10.77
11.50
13.14
14.16
16.28
18.57
20.29
22.17
26.34
5.68
13.21%
11.15%
—
12.54
Div yield (avg)%
26.18
27.88
25.79
23.81
20.82
19.84
18.74
19.14
16.87
17.70
19.12
18.74
20.33
77
19.42
Payout ratio%
4.85
2.08
0.83
2.21
0.40
0.75
0.40
0.40
1.09
0.40
4.94
0.40
0.79
53
18.85
Shares (diluted)M
33.12
34.53
39.34
45.07
44.43
46.64
50.81
50.66
49.50
53.11
18.86
3.64%
5.88%
7
18.29
Buyback yield%
25.65
23.47
21.97
23.38
22.04
24.09
27.08
27.80
26.77
29.34
7.19
27.08
24.87
8
0.953
D/E ratiox
0.612
0.640
0.746
0.820
0.921
0.893
0.931
0.932
0.916
0.897
1.738
0.916
0.895
16
23.47
Enterprise valuezł M
22.99
22.53
23.53
23.72
26.93
28.88
27.62
25.97
24.60
24.31
93.23
(2.02%)
1.23%
26
19.61
LT debtzł M
68.75
64.38
58.64
62.84
64.33
65.71
55.90
47.12
47.12
42.12
95.95
(8.12%)
(5.08%)
66
Cost of revenue
0.94%
0.98×
Operating expenses
1.31%
1.02×
Spread over hurdle
16.95%