17.92
Revenuezł M
32.03
32.98
34.56
35.16
36.84
38.93
39.65
41.15
41.70
43.56
19.58
3.41%
3.55%
85
22.55
Revenue growth%
0.40
1.76
0.40
1.83
3.92
2.85
3.32
2.78
4.82
5.95
2.57
3.32
2.82
38
3.14
Gross margin%
21.64
22.07
21.61
22.68
22.47
22.23
21.91
22.80
22.42
22.51
23.48
22.42
22.33
67
3.66
Operating margin%
18.80
15.82
17.38
15.93
16.70
17.80
14.89
15.51
18.30
16.75
12.39
16.75
16.73
38
6.95
Net margin%
18.64
20.03
19.92
22.90
25.80
28.63
30.40
30.83
33.36
33.95
3.49
30.83
27.22
80
19.03
P/E ratio (avg)x
39.68
39.59
45.12
47.89
46.26
49.34
55.47
52.28
58.23
59.63
7.530
55.47
48.62
23
17.33
EV/EBITx
41.22
40.09
42.05
41.07
41.55
41.78
45.34
53.73
57.28
63.64
34.21
53.73
41.92
49
28.73
FCF yield (avg)%
25.27
25.03
22.38
21.09
24.00
24.99
25.61
26.35
26.94
26.30
25.07
26.30
25.15
6
19.46
FCF margin%
14.51
15.26
15.68
14.83
12.81
15.44
12.87
14.44
15.76
18.39
14.30
15.44
15.05
16
1.288
FCF / Net incomex
1.620
1.744
1.778
1.910
1.997
1.743
1.523
1.321
1.373
1.201
0.152
1.373
1.682
61
20.22
ROIC%
27.58
28.19
30.31
27.41
27.39
27.67
27.14
27.78
26.79
24.98
14.98
27.14
27.50
83
10.41
Return on equity%
32.14
32.37
32.66
30.03
29.35
27.63
28.31
31.23
29.29
30.41
29.74
29.29
30.22
22
27.16
Return on assets%
8.97
11.05
8.26
9.80
9.89
10.35
13.05
11.25
11.29
10.05
11.28
11.25
10.20
88
1.21
EPSzł
2.03
1.85
1.83
2.00
1.97
2.22
2.33
2.49
2.43
2.23
1.26
2.53%
0.43%
—
17.47
EPS growth%
30.10
32.49
33.55
34.92
33.98
36.43
38.00
35.35
34.93
34.62
18.94
35.35
34.77
43
2.50
Bookvalue per shzł
4.32
4.78
4.84
5.52
6.04
6.19
6.26
7.08
6.83
6.92
0.87
2.73%
6.20%
—
0.88
FCF per sharezł
4.29
4.96
4.91
5.45
5.79
6.55
6.71
7.26
7.31
8.16
1.95
7.10%
7.97%
—
0.78
Dividend per shzł
3.33
3.41
3.36
3.45
3.23
3.53
3.63
3.41
3.27
3.51
2.10
1.67%
1.13%
—
20.05
Div yield (avg)%
16.37
15.23
12.46
12.34
11.35
12.71
14.01
16.09
17.55
18.26
19.57
16.09
14.62
69
2.16
Payout ratio%
8.77
11.70
12.06
13.42
14.48
14.76
17.48
16.89
17.62
18.91
4.78
17.48
14.62
90
11.14
Shares (diluted)M
15.45
14.06
12.97
12.07
12.63
13.62
15.27
17.38
17.68
16.43
10.99
5.41%
1.99%
61
18.07
Buyback yield%
35.27
33.96
31.19
32.68
30.26
32.92
33.76
32.45
32.34
34.74
22.00
32.92
32.80
82
0.907
D/E ratiox
1.380
1.347
1.571
1.553
1.692
1.809
1.792
2.032
2.040
2.376
0.788
2.032
1.742
52
53.74
Enterprise valuezł M
32.14
37.44
36.72
41.26
47.05
49.08
53.67
62.44
69.97
70.73
55.37
8.49%
9.23%
72
11.58
LT debtzł M
64.26
63.56
60.75
71.49
83.58
82.89
91.35
101.5
103.2
114.0
29.47
6.40%
5.64%
75
Cost of revenue
3.37%
0.98×
Operating expenses
4.05%
1.05×
Spread over hurdle
(3.41%)