5.559
Revenuezł M
8.916
8.953
9.091
8.949
9.125
9.284
9.204
9.268
9.410
9.502
6.085
0.81%
0.79%
55
10.11
Revenue growth%
4.57
6.84
4.46
5.93
4.32
2.47
4.40
3.57
4.12
3.05
21.21
3.57
4.36
25
11.89
Gross margin%
19.40
16.63
19.38
18.96
20.34
17.82
17.69
20.03
18.94
19.24
3.41
18.94
19.10
45
28.16
Operating margin%
20.48
19.14
17.06
19.80
18.13
20.07
21.61
20.26
20.34
21.93
23.66
20.34
20.17
44
9.88
Net margin%
11.50
10.65
8.23
7.78
6.36
4.37
5.20
2.85
0.40
0.40
13.97
2.85
5.78
27
35.80
P/E ratio (avg)x
33.13
33.89
35.54
37.09
40.62
44.40
47.21
47.28
53.89
52.46
28.45
47.28
42.51
82
6.495
EV/EBITx
15.43
16.35
18.64
20.35
20.77
23.81
25.15
28.08
31.00
30.22
34.35
28.08
22.29
77
10.82
FCF yield (avg)%
27.93
25.81
26.80
25.50
25.74
25.63
22.70
23.26
23.08
21.30
5.97
23.08
25.57
74
22.96
FCF margin%
23.93
26.57
23.79
22.09
25.00
26.20
26.85
28.81
27.52
28.30
21.07
27.52
26.38
78
0.810
FCF / Net incomex
2.150
2.215
2.268
2.406
2.742
3.160
3.550
3.872
3.765
3.815
0.784
3.765
2.951
21
22.11
ROIC%
17.85
19.13
20.83
19.84
18.19
18.92
16.92
16.43
14.43
13.79
7.65
16.43
18.02
55
8.09
Return on equity%
27.80
28.63
26.74
27.41
28.91
26.38
24.51
27.29
27.06
25.96
7.40
26.38
27.17
87
15.98
Return on assets%
7.93
7.87
10.00
8.78
8.29
5.59
4.07
6.59
5.31
7.26
22.25
5.59
7.57
36
1.19
EPSzł
0.94
1.01
1.06
0.97
0.88
0.92
0.99
1.03
1.01
1.03
1.25
3.08%
1.17%
—
10.06
EPS growth%
7.53
8.51
8.02
10.99
12.26
13.05
15.97
17.15
18.24
17.58
13.23
17.15
12.65
44
5.16
Bookvalue per shzł
6.86
7.54
8.64
10.08
11.05
10.89
11.52
12.84
15.15
14.75
5.05
5.96%
8.45%
—
4.76
FCF per sharezł
2.54
2.82
2.93
2.65
2.84
2.55
2.42
2.22
2.30
2.32
0.87
(3.98%)
0.09%
—
1.88
Dividend per shzł
4.17
4.01
4.36
3.86
4.23
4.38
4.78
4.64
4.73
4.57
1.63
1.53%
(0.53%)
—
16.72
Div yield (avg)%
18.87
21.75
21.17
19.48
22.21
21.53
23.63
22.00
19.80
22.48
4.12
22.00
21.64
14
2.36
Payout ratio%
9.99
8.10
5.43
6.55
7.11
5.27
4.93
5.62
6.68
4.24
2.02
5.27
6.09
41
1.772
Shares (diluted)M
2.814
3.150
3.445
4.039
4.184
4.846
5.267
5.646
6.475
6.612
1.844
9.59%
10.69%
42
2.14
Buyback yield%
5.97
7.91
10.55
12.59
12.24
13.50
12.17
9.52
9.40
12.33
13.06
12.17
11.36
31
0.884
D/E ratiox
1.770
1.891
1.957
2.115
2.022
2.187
2.242
2.420
2.641
2.634
0.113
2.420
2.151
50
8.230
Enterprise valuezł M
4.297
4.728
5.292
5.984
6.635
6.702
7.463
7.169
7.195
6.911
2.020
0.82%
4.44%
74
3.221
LT debtzł M
9.949
10.40
11.61
11.64
12.90
12.14
13.31
13.05
14.06
15.53
11.43
3.77%
5.14%
58
Cost of revenue
0.74%
0.99×
Operating expenses
0.73%
0.99×
Goodwill & intangibles
17.01%
Spread over hurdle
64.32%