0.926
Revenuezł B
0.727
0.731
0.740
0.755
0.778
0.780
0.793
0.814
0.837
0.839
1.022
1.50%
1.71%
22
17.69
Revenue growth%
9.29
7.50
7.82
6.02
5.92
5.19
5.20
5.67
2.97
0.57
19.36
5.19
5.79
87
15.51
Gross margin%
19.19
18.61
18.27
15.78
12.92
11.93
12.90
9.92
9.10
9.81
9.53
9.92
12.91
54
19.97
Operating margin%
19.82
18.78
17.26
19.21
19.43
20.96
21.42
19.13
20.17
18.86
9.62
20.17
19.32
40
25.78
Net margin%
5.34
7.63
8.19
8.11
9.51
10.35
9.84
12.14
9.17
7.81
19.42
9.84
8.68
32
24.58
P/E ratio (avg)x
38.78
38.65
44.08
46.76
44.33
40.99
44.12
48.07
53.20
57.32
33.52
48.07
44.23
43
10.08
EV/EBITx
29.18
28.00
25.64
27.15
29.30
26.38
27.80
30.86
31.23
33.45
23.60
30.86
28.59
67
17.40
FCF yield (avg)%
28.69
31.16
28.18
29.43
29.41
29.01
27.62
29.74
31.39
30.24
13.15
29.74
29.42
39
22.75
FCF margin%
12.99
12.47
12.69
14.13
12.62
12.98
12.91
13.16
11.28
12.39
26.16
12.91
12.80
32
1.460
FCF / Net incomex
0.966
0.846
0.879
0.822
0.784
0.827
0.871
0.751
0.787
0.707
1.780
0.787
0.825
50
2.38
ROIC%
31.07
28.95
29.22
29.39
28.53
27.56
28.14
25.57
26.30
28.87
10.60
27.56
28.70
53
14.43
Return on equity%
32.49
32.32
33.49
34.22
33.11
31.62
33.34
32.18
34.38
34.67
14.04
33.34
33.23
28
22.41
Return on assets%
27.57
30.44
27.80
28.85
29.99
30.22
32.16
35.05
37.29
36.67
21.20
35.05
30.33
62
5.07
EPSzł
2.09
1.82
1.59
1.65
1.61
1.46
1.46
1.59
1.44
1.36
5.27
(3.41%)
(5.72%)
—
8.27
EPS growth%
26.95
24.64
24.23
23.02
20.59
17.85
18.07
16.68
13.93
16.87
16.36
16.87
19.33
14
11.13
Bookvalue per shzł
14.23
13.99
13.37
14.38
14.92
17.28
17.42
19.84
21.55
25.47
8.86
11.30%
5.54%
—
8.35
FCF per sharezł
5.85
6.12
5.98
5.33
5.45
5.68
4.95
5.13
4.94
4.92
9.59
(2.01%)
(2.86%)
—
7.49
Dividend per shzł
6.03
5.74
5.92
5.73
5.45
5.36
5.33
5.41
6.39
7.57
7.96
6.81%
2.38%
—
3.97
Div yield (avg)%
27.02
27.36
26.27
28.66
31.48
30.78
29.90
30.21
30.10
31.80
16.25
30.21
30.00
75
23.80
Payout ratio%
13.53
12.36
10.76
12.92
15.87
14.21
14.64
15.35
14.48
14.24
14.03
14.48
14.23
66
33.05
Shares (diluted)M
28.90
31.67
32.90
32.54
32.26
34.26
33.37
36.49
39.11
42.13
31.92
5.48%
3.55%
20
11.44
Buyback yield%
7.23
9.86
12.70
10.03
7.36
9.89
9.07
8.74
9.75
11.41
14.50
9.75
9.80
90
1.193
D/E ratiox
1.424
1.411
1.391
1.550
1.803
1.855
1.907
2.235
2.270
2.571
0.210
2.235
1.829
67
830.5
Enterprise valuezł M
414.6
452.9
481.2
483.8
565.0
643.7
605.5
701.3
772.5
754.1
721.7
5.95%
7.59%
56
121.9
LT debtzł M
264.8
286.4
281.8
332.6
382.8
456.1
545.3
540.0
526.7
553.1
427.2
7.64%
7.89%
5
Cost of revenue
1.56%
0.99×
Operating expenses
1.35%
0.97×
Property and equipment
15.95%
Spread over hurdle
(1.86%)