60.29
Revenuezł M
86.33
89.39
90.04
94.49
97.19
102.4
107.7
109.2
110.6
115.6
64.30
3.54%
3.28%
22
6.66
Revenue growth%
10.15
12.19
14.13
13.01
10.74
11.86
13.64
12.65
13.38
15.12
28.72
13.38
12.83
94
7.50
Gross margin%
16.14
14.50
16.69
15.55
18.05
20.89
22.28
20.44
20.89
20.72
23.32
20.89
19.24
95
14.08
Operating margin%
13.20
14.01
14.38
11.98
14.75
17.41
17.88
18.96
18.64
18.43
23.90
18.43
16.08
67
26.82
Net margin%
10.96
8.50
9.95
7.90
7.96
7.67
6.15
5.45
7.02
6.29
26.33
6.29
7.79
55
9.691
P/E ratio (avg)x
57.91
65.51
75.89
79.05
77.90
76.22
73.38
83.38
95.53
108.7
25.08
83.38
77.06
91
34.59
EV/EBITx
52.02
57.93
59.85
69.57
70.52
66.16
71.24
82.78
82.57
88.00
36.14
82.57
70.05
20
29.98
FCF yield (avg)%
22.82
22.92
24.84
24.67
21.95
20.27
18.13
15.67
16.30
16.93
17.63
16.93
21.11
24
9.47
FCF margin%
19.48
19.66
16.81
13.95
15.28
16.48
16.94
16.84
19.34
20.42
7.02
16.94
16.89
39
0.456
FCF / Net incomex
0.118
0.120
0.109
0.100
0.090
0.091
0.096
0.101
0.107
0.110
0.614
0.101
0.104
93
27.44
ROIC%
26.91
27.33
26.99
24.21
22.72
24.60
22.09
24.35
25.91
23.26
14.03
24.35
24.47
78
14.78
Return on equity%
25.95
27.17
29.23
26.60
28.18
28.29
30.54
31.88
31.78
31.17
13.91
31.17
28.76
83
14.37
Return on assets%
20.21
22.39
22.17
24.19
25.99
25.03
23.51
24.87
26.58
24.19
12.72
24.87
24.19
43
11.25
EPSzł
4.36
4.50
4.61
4.06
3.76
4.04
4.12
4.28
4.47
4.38
12.42
3.12%
(0.21%)
—
3.97
EPS growth%
8.30
9.69
11.75
12.42
9.53
8.89
11.19
8.94
6.07
7.67
16.77
8.89
9.24
41
10.54
Bookvalue per shzł
3.31
2.84
2.53
2.61
2.23
2.13
1.98
1.78
1.53
1.60
7.60
(6.44%)
(8.20%)
—
10.53
FCF per sharezł
6.00
6.33
6.81
7.19
7.00
7.75
6.92
6.28
6.09
6.58
2.38
(1.25%)
0.58%
—
6.87
Dividend per shzł
1.97
2.12
2.16
2.33
2.14
2.27
2.03
2.13
2.39
2.41
10.91
2.36%
2.31%
—
13.55
Div yield (avg)%
13.45
15.87
14.42
15.40
17.99
18.24
18.53
15.89
17.98
19.97
23.93
18.24
16.93
8
26.09
Payout ratio%
15.18
17.91
20.61
19.66
20.45
21.47
19.38
21.34
18.42
19.31
6.18
19.38
19.52
50
2.459
Shares (diluted)M
2.845
2.789
2.889
3.174
3.131
3.331
3.114
3.284
3.251
3.686
2.384
3.32%
3.04%
54
6.51
Buyback yield%
16.55
18.23
18.67
17.08
18.11
18.44
20.03
22.09
21.64
19.11
11.90
20.03
18.55
49
1.514
D/E ratiox
0.958
0.862
0.850
0.905
0.784
0.713
0.680
0.724
0.763
0.666
0.558
0.713
0.774
45
83.25
Enterprise valuezł M
36.88
38.69
45.25
44.46
43.64
48.11
49.00
55.48
62.94
70.62
82.95
10.10%
6.93%
7
8.626
LT debtzł M
51.10
49.84
55.20
61.49
73.80
76.76
77.20
75.80
85.09
100.3
45.46
6.32%
8.33%
18
Cost of revenue
3.37%
1.01×
Operating expenses
2.28%
0.91×
Cash and investments
18.73%
Goodwill & intangibles
16.52%
Return on capital
125.04%
Spread over hurdle
114.09%