12.13
Revenuezł M
7.947
8.560
9.295
10.03
10.81
11.49
12.37
13.37
14.48
15.82
12.44
7.91%
7.78%
48
5.71
Revenue growth%
26.06
26.47
28.01
28.81
28.49
29.62
27.61
29.91
27.75
25.94
5.98
27.75
27.88
86
26.05
Gross margin%
19.16
19.72
17.65
18.01
18.67
16.28
16.68
16.55
17.66
16.78
10.71
16.68
17.66
25
24.26
Operating margin%
21.20
18.92
21.58
20.17
20.30
22.94
24.08
26.84
25.74
24.33
5.11
24.33
22.26
90
4.05
Net margin%
11.46
11.84
14.61
12.55
11.81
12.83
13.94
15.09
16.79
19.37
12.66
15.09
13.38
48
28.24
P/E ratio (avg)x
8.277
9.128
9.815
9.456
9.335
9.450
8.652
8.399
8.079
8.640
32.22
8.640
8.890
19
9.441
EV/EBITx
7.487
6.906
7.584
8.545
7.805
7.829
7.063
7.732
8.081
7.720
35.93
7.732
7.726
7
19.81
FCF yield (avg)%
24.36
24.43
22.25
20.42
18.81
19.59
18.27
19.32
20.21
19.14
12.05
19.32
19.90
66
12.87
FCF margin%
18.08
18.69
16.40
13.79
14.35
16.78
15.94
15.39
14.03
13.28
18.35
15.39
15.66
54
0.821
FCF / Net incomex
1.213
1.269
1.399
1.251
1.133
1.048
0.961
0.999
1.067
1.053
0.593
1.048
1.100
65
27.62
ROIC%
0.40
0.40
0.40
2.62
3.97
6.09
6.46
4.34
6.94
9.17
8.71
6.46
4.16
9
20.87
Return on equity%
6.15
8.49
9.22
8.99
11.09
10.26
7.57
9.09
10.57
9.35
11.06
9.35
9.15
16
13.25
Return on assets%
15.33
14.03
16.66
15.45
14.63
12.85
13.70
13.92
15.59
17.42
27.70
13.92
14.98
69
0.73
EPSzł
0.88
0.92
1.03
0.95
0.93
0.94
0.90
0.95
0.88
1.01
0.78
1.57%
1.30%
—
23.51
EPS growth%
26.07
24.84
26.59
29.52
28.07
29.46
31.69
32.58
34.37
33.66
21.53
32.58
29.49
38
0.82
Bookvalue per shzł
0.53
0.51
0.51
0.45
0.46
0.44
0.38
0.37
0.34
0.32
0.26
(6.74%)
(5.10%)
—
0.74
FCF per sharezł
0.13
0.12
0.11
0.10
0.10
0.10
0.09
0.08
0.08
0.07
1.10
(5.29%)
(7.06%)
—
0.49
Dividend per shzł
0.53
0.61
0.69
0.67
0.70
0.81
0.79
0.90
0.92
0.95
0.37
6.43%
6.76%
—
3.24
Div yield (avg)%
19.78
20.69
17.95
16.97
19.75
21.71
22.56
20.42
22.19
21.82
13.88
21.82
20.55
74
19.26
Payout ratio%
13.61
13.02
12.76
9.84
7.68
8.41
6.90
6.16
4.83
1.91
28.84
6.16
8.04
50
5.837
Shares (diluted)M
10.42
12.23
11.84
12.29
13.84
13.36
12.82
12.66
12.24
14.52
6.161
0.96%
5.23%
70
11.02
Buyback yield%
22.04
20.32
22.72
20.73
23.10
24.08
21.55
18.71
17.94
16.89
19.07
18.71
21.14
72
0.525
D/E ratiox
2.125
2.282
2.411
2.607
2.653
2.729
2.744
3.207
3.538
3.485
0.646
3.207
2.691
93
16.68
Enterprise valuezł M
15.09
15.65
15.77
17.15
16.16
15.11
14.11
15.24
13.52
12.45
4.982
(5.09%)
(2.21%)
38
8.379
LT debtzł M
4.215
4.148
4.640
4.992
5.589
5.391
4.947
5.311
4.997
5.512
17.28
(0.28%)
1.73%
50
Cost of revenue
8.03%
1.02×
Operating expenses
7.22%
0.95×
Cash and investments
16.53%
Spread over hurdle
50.14%