18.64
Revenuezł M
32.14
34.41
37.25
38.76
41.57
43.43
46.18
50.14
53.91
58.62
20.68
7.11%
6.96%
36
3.41
Revenue growth%
16.05
14.54
13.02
13.83
15.12
18.05
16.25
13.66
13.59
15.50
6.38
15.50
14.83
85
6.88
Gross margin%
22.68
19.85
17.17
14.61
13.57
12.68
11.27
9.47
10.36
10.65
13.84
10.65
13.13
74
13.07
Operating margin%
14.60
14.78
12.98
14.65
16.00
15.71
17.93
17.69
14.71
15.56
18.14
15.71
15.17
58
26.24
Net margin%
15.34
12.52
13.54
10.58
11.43
9.25
11.21
12.36
14.07
13.62
25.04
12.36
12.44
44
29.08
P/E ratio (avg)x
24.95
27.45
29.58
33.25
34.49
34.24
36.75
36.43
43.11
49.60
19.03
36.75
34.37
73
15.72
EV/EBITx
6.981
7.558
7.370
8.101
8.680
8.979
9.239
8.651
8.930
8.673
6.567
8.930
8.662
62
12.95
FCF yield (avg)%
19.38
22.22
20.42
20.83
21.86
24.17
23.12
20.21
20.33
19.25
25.19
20.33
20.63
65
23.99
FCF margin%
8.34
6.72
9.34
11.53
13.48
14.49
14.06
16.54
17.19
14.20
10.52
14.49
13.77
5
0.945
FCF / Net incomex
0.424
0.450
0.500
0.564
0.603
0.589
0.650
0.594
0.569
0.631
1.461
0.594
0.579
24
8.97
ROIC%
30.73
27.99
29.16
27.40
24.52
26.10
25.05
23.47
22.39
24.18
11.16
24.18
25.58
24
18.55
Return on equity%
8.78
10.04
12.54
11.46
11.31
14.03
15.76
17.45
19.73
20.51
13.58
17.45
13.29
63
8.78
Return on assets%
10.36
7.42
9.79
11.00
8.37
10.33
9.55
6.66
6.80
6.30
2.53
6.80
8.96
7
1.53
EPSzł
0.90
0.89
0.94
1.03
1.11
1.23
1.39
1.60
1.80
1.81
1.58
10.25%
8.59%
—
27.77
EPS growth%
21.20
18.83
17.29
18.96
21.42
24.11
22.07
22.79
22.99
23.79
29.67
22.99
21.74
54
0.50
Bookvalue per shzł
2.90
2.99
3.04
3.56
3.90
4.62
5.59
6.17
6.22
6.46
2.51
10.62%
10.10%
—
2.55
FCF per sharezł
1.30
1.44
1.51
1.51
1.41
1.40
1.41
1.27
1.33
1.35
2.31
(0.85%)
(0.25%)
—
2.60
Dividend per shzł
2.30
2.41
2.65
2.58
2.74
2.77
2.83
2.79
3.06
3.67
1.93
6.06%
4.49%
—
10.58
Div yield (avg)%
17.44
19.21
19.30
19.16
20.60
17.74
17.21
15.01
17.07
14.33
26.62
17.07
17.59
93
6.91
Payout ratio%
17.70
15.97
17.08
19.54
22.38
25.08
22.49
21.15
22.94
22.07
18.69
22.49
21.61
29
25.55
Shares (diluted)M
31.37
29.98
32.89
35.80
34.47
32.22
31.56
35.27
35.53
37.23
25.71
1.55%
1.79%
23
9.53
Buyback yield%
4.86
2.36
3.61
3.78
0.88
1.73
0.40
2.24
4.97
3.42
27.38
2.24
2.89
17
0.811
D/E ratiox
1.956
2.079
2.233
2.353
2.470
2.465
2.464
2.809
2.678
3.163
1.262
2.678
2.464
63
55.35
Enterprise valuezł M
58.49
56.44
59.72
61.20
62.88
60.69
57.57
64.11
68.25
75.37
9.085
3.69%
2.11%
38
6.858
LT debtzł M
21.97
21.04
22.19
24.98
28.76
28.55
29.71
29.66
33.28
37.88
44.92
5.66%
7.17%
69
Cost of revenue
6.44%
0.95×
Operating expenses
7.16%
1.02×
Cash and investments
19.79%
Spread over hurdle
57.71%