1.429
Revenuezł B
3.380
3.372
3.473
3.468
3.430
3.458
3.493
3.481
3.529
3.509
1.491
0.46%
0.64%
78
15.35
Revenue growth%
2.73
2.93
2.39
5.17
6.57
8.67
9.84
11.53
14.51
15.80
29.29
11.53
7.62
69
24.24
Gross margin%
13.16
13.39
14.28
17.02
14.31
14.20
12.21
14.24
12.08
14.83
21.63
14.20
14.22
41
29.11
Operating margin%
24.07
24.18
25.08
23.95
26.65
24.67
22.37
25.29
25.39
22.61
21.52
24.67
24.43
13
10.66
Net margin%
8.34
6.46
5.84
4.62
3.73
4.81
6.71
8.76
9.11
12.01
22.63
8.76
6.58
20
13.05
P/E ratio (avg)x
11.83
11.62
10.83
11.96
10.85
11.06
12.40
12.66
12.58
13.77
22.05
12.58
11.90
29
8.516
EV/EBITx
24.67
23.46
24.37
26.91
24.87
28.46
27.79
28.80
32.69
32.79
6.041
28.80
27.35
71
18.77
FCF yield (avg)%
22.20
23.26
22.30
23.37
21.98
23.55
25.43
24.83
22.85
25.84
4.81
24.83
23.31
26
16.09
FCF margin%
17.12
16.26
19.07
21.77
21.00
23.45
22.27
21.03
18.48
17.46
13.34
21.03
20.03
18
0.969
FCF / Net incomex
0.781
0.814
0.712
0.714
0.758
0.777
0.838
0.919
0.890
0.807
1.768
0.838
0.794
64
12.42
ROIC%
18.86
18.49
17.77
15.53
17.13
14.61
13.91
14.81
15.40
16.11
18.37
14.81
15.82
57
17.98
Return on equity%
13.36
13.72
13.78
11.54
8.60
7.25
9.73
7.00
5.90
5.85
24.25
7.00
9.16
54
24.24
Return on assets%
4.59
1.74
0.40
0.40
0.40
0.40
2.30
0.40
0.40
3.28
23.22
0.40
0.40
26
66.53
EPSzł
65.30
60.64
60.14
59.67
53.00
49.22
48.65
48.60
49.50
50.57
74.40
(0.93%)
(2.98%)
—
15.69
EPS growth%
22.08
23.50
25.28
27.55
27.14
28.32
30.98
29.54
29.36
29.47
9.63
29.47
27.93
80
25.61
Bookvalue per shzł
46.40
46.36
48.03
49.90
54.52
49.71
50.73
53.19
54.77
54.46
54.54
(0.02%)
0.54%
—
71.11
FCF per sharezł
73.19
77.32
80.60
77.51
77.80
85.03
85.31
86.09
88.17
82.78
68.90
1.25%
2.69%
—
15.26
Dividend per shzł
14.08
13.34
12.30
12.92
11.95
10.59
9.76
8.58
8.95
8.96
56.27
(5.60%)
(5.83%)
—
18.69
Div yield (avg)%
22.21
21.50
20.02
20.22
21.38
22.59
25.15
25.64
23.99
23.20
21.08
23.99
22.40
55
21.75
Payout ratio%
16.62
15.37
14.49
15.67
15.85
15.61
18.03
19.08
21.79
23.07
8.45
19.08
16.23
90
26.07
Shares (diluted)M
25.02
23.25
22.63
21.94
24.58
22.44
22.96
23.23
23.06
21.94
25.57
(2.25%)
(0.42%)
39
27.00
Buyback yield%
1.57
3.41
1.47
1.20
0.40
0.40
0.40
0.66
1.75
0.40
22.12
0.40
0.93
68
1.257
D/E ratiox
1.261
1.353
1.325
1.322
1.266
1.175
1.309
1.477
1.667
1.536
0.764
1.477
1.323
49
2.512
Enterprise valuezł B
3.373
3.094
3.190
3.252
3.151
2.844
2.921
3.170
2.921
2.641
3.185
(3.47%)
(1.46%)
33
1.947
LT debtzł B
1.434
1.320
1.345
1.396
1.213
1.099
1.043
0.981
0.989
0.915
1.039
(5.49%)
(4.68%)
85
Cost of revenue
0.49%
0.99×
Operating expenses
0.97%
1.03×
Spread over hurdle
66.61%