15.46
Revenuezł M
29.42
30.78
31.36
33.12
33.50
35.21
36.99
38.45
40.51
42.39
17.11
4.82%
4.26%
23
22.50
Revenue growth%
14.78
12.18
10.00
11.76
10.69
13.22
10.78
9.15
11.16
10.38
3.54
10.78
10.97
52
18.82
Gross margin%
16.48
16.19
17.51
17.72
20.29
21.72
19.12
19.19
20.06
19.67
16.23
19.67
19.15
66
27.50
Operating margin%
22.11
21.75
23.54
25.32
23.38
25.01
25.22
27.99
26.27
24.42
12.92
25.22
24.72
58
23.57
Net margin%
15.08
12.53
12.30
14.30
15.68
15.55
16.55
14.47
17.36
16.00
12.82
16.00
15.31
45
20.73
P/E ratio (avg)x
12.75
13.28
12.33
11.14
11.53
11.64
12.31
12.38
13.18
11.70
31.10
12.31
12.32
55
19.48
EV/EBITx
27.86
31.11
30.77
32.77
36.74
38.69
35.61
37.04
37.92
39.98
9.188
37.92
36.17
67
25.32
FCF yield (avg)%
7.51
9.17
10.46
11.59
13.90
12.43
15.04
12.78
11.46
14.30
23.53
12.78
12.01
31
3.89
FCF margin%
23.15
25.66
27.81
30.47
28.91
31.54
31.49
32.45
29.64
27.80
23.89
31.49
29.28
89
0.706
FCF / Net incomex
1.650
1.562
1.524
1.548
1.393
1.382
1.358
1.407
1.267
1.319
0.355
1.358
1.400
54
17.80
ROIC%
24.37
22.72
25.71
26.97
25.20
24.04
22.31
22.41
20.34
22.29
13.19
22.31
23.38
81
14.86
Return on equity%
11.02
10.11
11.39
9.43
11.23
12.99
14.15
13.48
13.99
11.08
12.33
13.48
11.31
67
8.54
Return on assets%
22.42
20.06
20.35
17.87
19.11
20.93
19.31
21.81
24.25
22.37
18.75
21.81
20.64
59
0.66
EPSzł
0.85
0.82
0.95
1.00
0.97
1.11
1.27
1.40
1.59
1.72
0.70
12.13%
8.78%
—
5.56
EPS growth%
18.76
18.87
19.50
18.74
19.06
16.15
14.29
13.02
11.53
11.49
17.44
13.02
17.44
58
0.12
Bookvalue per shzł
0.75
0.73
0.79
0.80
0.78
0.75
0.69
0.72
0.63
0.67
0.38
(2.88%)
(0.96%)
—
0.64
FCF per sharezł
0.48
0.49
0.52
0.51
0.55
0.56
0.57
0.52
0.49
0.45
0.51
(4.07%)
(1.57%)
—
0.46
Dividend per shzł
0.35
0.33
0.37
0.36
0.36
0.36
0.38
0.43
0.39
0.37
0.39
0.37%
(0.44%)
—
22.31
Div yield (avg)%
12.75
10.93
9.64
8.92
8.34
7.24
6.89
9.51
9.89
9.23
4.55
9.23
9.37
39
24.93
Payout ratio%
31.51
29.62
28.32
30.69
31.03
32.87
33.08
30.43
28.41
26.28
26.99
30.43
30.56
78
23.30
Shares (diluted)M
40.23
43.20
50.06
56.22
62.27
73.49
85.41
93.61
109.6
124.6
23.96
14.88%
12.76%
14
11.36
Buyback yield%
22.93
24.43
21.83
21.15
22.55
21.56
20.13
20.14
18.16
21.12
4.78
20.14
21.35
52
1.443
D/E ratiox
0.707
0.639
0.640
0.641
0.625
0.613
0.600
0.561
0.546
0.513
0.993
0.561
0.619
50
10.27
Enterprise valuezł M
16.94
16.99
15.88
16.56
15.18
17.17
17.22
18.18
16.70
16.34
18.66
1.49%
0.48%
42
17.35
LT debtzł M
11.20
11.31
11.19
11.81
12.60
12.96
13.30
13.79
12.93
12.44
11.07
(0.25%)
0.31%
86
Cost of revenue
4.26%
1.00×
Operating expenses
4.66%
1.04×
Goodwill & intangibles
17.74%
Cash and investments
14.75%
Spread over hurdle
13.99%