34.61
Revenuezł M
39.06
42.48
45.21
48.75
52.22
55.14
59.17
62.13
67.15
71.63
37.00
6.53%
6.87%
13
17.51
Revenue growth%
19.00
21.81
24.20
21.28
23.64
24.00
22.03
23.36
23.31
23.19
2.10
23.31
23.25
9
15.80
Gross margin%
20.84
21.60
24.28
26.48
28.52
27.08
25.05
26.40
28.52
28.60
5.25
27.08
26.44
84
22.95
Operating margin%
17.32
15.96
18.90
17.63
18.47
19.55
20.02
22.89
21.15
23.48
13.20
21.15
19.23
92
29.07
Net margin%
12.36
14.76
15.31
14.46
12.67
15.63
14.42
13.84
13.47
15.37
25.71
14.42
14.44
93
7.117
P/E ratio (avg)x
5.710
5.558
5.417
5.048
4.867
4.763
5.093
5.293
5.622
5.388
13.48
5.293
5.341
16
11.40
EV/EBITx
22.27
24.37
20.92
18.06
16.59
14.26
15.23
13.62
13.41
12.50
37.11
13.62
15.91
14
14.08
FCF yield (avg)%
21.65
22.30
21.57
21.35
24.25
24.17
26.72
28.55
31.50
30.02
3.83
28.55
24.21
65
16.83
FCF margin%
1.52
4.01
3.01
3.53
1.02
0.40
0.40
0.40
0.55
2.86
16.04
0.40
1.27
94
1.645
FCF / Net incomex
1.137
1.176
1.288
1.385
1.349
1.599
1.882
2.193
2.649
2.748
0.568
2.193
1.492
88
26.73
ROIC%
4.49
4.42
3.47
2.07
1.38
0.40
0.40
0.40
0.98
0.40
18.13
0.40
1.18
7
15.50
Return on equity%
16.06
14.14
14.69
12.40
11.03
13.05
14.93
12.47
14.23
15.83
18.04
14.23
14.18
49
18.33
Return on assets%
15.84
17.81
19.47
22.04
24.27
21.42
23.01
22.00
21.86
22.30
23.86
22.00
21.93
19
0.30
EPSzł
2.16
2.12
2.07
2.12
2.34
2.22
2.34
2.56
2.98
3.21
0.31
6.54%
5.23%
—
20.44
EPS growth%
23.66
25.35
24.38
25.05
25.65
26.24
28.63
31.44
28.47
31.23
2.73
28.63
25.95
49
0.72
Bookvalue per shzł
0.47
0.48
0.44
0.46
0.42
0.41
0.38
0.36
0.36
0.33
0.54
(4.63%)
(3.44%)
—
1.25
FCF per sharezł
0.34
0.32
0.30
0.29
0.30
0.27
0.28
0.25
0.26
0.28
0.64
(1.42%)
(2.33%)
—
0.92
Dividend per shzł
0.70
0.68
0.75
0.67
0.75
0.68
0.75
0.77
0.75
0.84
1.57
2.29%
1.09%
—
17.23
Div yield (avg)%
21.36
19.18
21.82
21.31
21.05
19.75
20.64
19.32
17.74
19.45
6.66
19.45
20.20
91
23.36
Payout ratio%
9.54
8.59
6.54
7.37
10.21
11.29
12.43
10.89
10.53
7.70
6.87
10.89
9.87
9
12.96
Shares (diluted)M
12.31
12.99
14.43
12.87
12.40
12.95
14.09
13.01
13.20
12.54
13.26
0.24%
(0.64%)
45
23.50
Buyback yield%
9.63
11.78
9.44
11.62
8.67
6.86
6.07
8.90
10.38
8.62
22.12
8.62
9.17
60
0.695
D/E ratiox
0.837
0.856
0.775
0.839
0.881
0.907
0.871
0.897
0.822
0.801
0.900
0.871
0.848
45
16.49
Enterprise valuezł M
14.87
16.76
17.80
20.26
22.46
24.82
26.40
27.80
32.72
38.92
35.80
11.63%
10.47%
56
14.40
LT debtzł M
29.08
27.91
29.23
32.72
36.60
42.70
49.58
58.22
56.96
56.54
41.86
9.09%
7.35%
22
Cost of revenue
6.44%
0.96×
Operating expenses
7.13%
1.02×
Goodwill & intangibles
19.60%
Spread over hurdle
11.93%