94.16
Revenuezł M
93.89
100.8
106.1
114.2
121.0
132.3
141.3
150.0
159.6
168.0
104.4
6.79%
6.70%
87
25.03
Revenue growth%
23.18
22.90
21.02
19.86
22.52
19.67
17.99
15.58
17.86
20.51
24.67
17.99
20.19
69
11.59
Gross margin%
9.01
9.55
8.14
10.44
13.10
15.21
17.40
16.43
14.93
16.60
4.59
16.43
14.02
73
6.47
Operating margin%
23.49
22.19
20.14
21.77
24.18
25.45
26.07
23.10
24.89
23.12
9.53
24.89
23.31
51
29.87
Net margin%
28.56
30.21
28.44
25.53
25.73
28.06
28.89
29.75
28.71
29.43
29.54
28.89
28.63
26
32.34
P/E ratio (avg)x
26.38
27.68
25.16
25.81
24.50
21.95
20.46
20.88
20.46
20.74
26.34
20.74
23.23
59
34.01
EV/EBITx
10.71
10.71
9.271
8.798
9.467
8.576
8.600
7.487
7.009
7.236
31.29
7.487
8.699
90
9.55
FCF yield (avg)%
0.40
2.46
3.56
4.81
4.25
5.92
7.15
4.26
3.46
4.16
7.79
4.26
4.21
60
4.85
FCF margin%
33.09
32.17
29.46
32.30
35.14
33.66
34.29
33.08
35.27
33.52
27.06
33.66
33.31
53
1.307
FCF / Net incomex
0.700
0.682
0.686
0.608
0.532
0.555
0.483
0.435
0.396
0.373
0.366
0.435
0.544
79
6.74
ROIC%
24.10
23.88
23.80
22.14
21.88
21.95
20.03
17.81
18.09
16.28
8.50
18.09
21.91
45
16.86
Return on equity%
19.72
19.98
18.96
18.78
20.88
18.47
19.32
20.81
21.51
18.69
6.62
19.32
19.52
23
6.03
Return on assets%
24.93
25.58
23.92
24.27
25.52
25.83
23.71
22.65
22.61
20.91
6.18
22.65
24.10
87
2.42
EPSzł
1.86
2.01
2.06
2.26
2.42
2.50
2.64
2.44
2.65
2.37
2.62
(0.38%)
3.03%
—
28.54
EPS growth%
10.34
10.42
13.40
12.56
12.79
13.40
10.82
10.51
12.62
10.82
2.23
10.82
11.69
86
1.59
Bookvalue per shzł
0.49
0.55
0.53
0.50
0.54
0.53
0.48
0.53
0.60
0.57
1.54
1.09%
1.09%
—
0.44
FCF per sharezł
1.63
1.50
1.48
1.52
1.49
1.44
1.39
1.31
1.37
1.46
2.23
(0.36%)
(1.47%)
—
0.91
Dividend per shzł
1.43
1.60
1.65
1.80
1.75
1.68
1.57
1.63
1.62
1.72
1.94
(0.39%)
2.39%
—
28.65
Div yield (avg)%
21.24
22.86
22.89
22.65
20.99
23.22
25.25
24.45
22.84
25.30
28.23
24.45
22.87
75
29.45
Payout ratio%
6.78
8.27
5.43
6.34
5.20
4.61
1.99
0.76
0.88
1.36
6.58
1.36
4.91
57
49.97
Shares (diluted)M
55.11
56.58
62.34
66.34
67.75
76.84
77.18
78.89
82.50
82.15
50.01
3.93%
3.85%
62
7.22
Buyback yield%
18.81
20.71
19.05
20.98
20.83
19.86
22.18
22.15
19.48
17.70
6.66
19.86
20.29
69
1.005
D/E ratiox
1.229
1.205
1.250
1.240
1.344
1.402
1.367
1.252
1.198
1.248
0.143
1.252
1.249
53
107.9
Enterprise valuezł M
94.71
93.80
90.51
92.00
83.54
86.54
78.72
80.13
75.14
66.98
35.07
(4.32%)
(2.23%)
24
157.4
LT debtzł M
178.4
209.5
216.3
241.5
281.0
338.2
380.6
412.3
415.0
480.1
11.19
11.31%
10.20%
19
Cost of revenue
6.75%
1.00×
Operating expenses
7.00%
1.03×
Spread over hurdle
19.66%