4.550
Revenuezł M
12.47
13.10
13.37
13.83
13.92
14.42
14.80
15.02
15.49
16.22
5.010
3.10%
3.17%
91
23.08
Revenue growth%
22.92
21.63
20.34
20.11
19.34
21.45
22.80
23.28
22.34
20.02
20.31
22.34
21.54
93
25.65
Gross margin%
19.66
20.74
20.11
18.30
19.93
18.27
16.45
15.30
12.75
12.13
5.52
15.30
18.28
30
13.77
Operating margin%
33.14
32.54
29.87
32.04
30.85
31.99
31.13
33.47
31.44
33.87
5.22
31.99
32.02
76
21.31
Net margin%
20.57
21.34
22.49
22.20
21.85
23.89
22.65
24.58
23.38
26.07
3.34
23.89
22.57
65
34.36
P/E ratio (avg)x
15.46
14.28
15.33
15.32
17.16
19.36
20.74
21.87
21.48
22.74
10.99
21.48
18.26
78
31.19
EV/EBITx
19.70
19.97
19.06
17.00
15.22
16.62
16.81
16.39
17.81
16.78
17.25
16.78
16.91
33
28.36
FCF yield (avg)%
3.64
4.91
7.75
8.59
5.60
7.84
4.85
6.54
5.34
2.45
22.31
5.34
5.47
8
21.49
FCF margin%
1.60
4.19
6.76
7.97
7.90
6.60
4.01
5.57
8.50
8.10
16.12
6.60
6.68
35
1.189
FCF / Net incomex
1.346
1.540
1.577
1.595
1.759
1.794
1.914
2.046
2.149
2.470
0.911
2.046
1.776
6
2.32
ROIC%
26.51
25.22
24.43
25.05
23.27
21.78
18.79
18.60
17.24
19.86
17.59
18.79
22.53
94
9.91
Return on equity%
6.38
8.34
8.81
10.78
10.04
12.25
9.49
6.54
4.35
7.19
10.63
7.19
8.58
22
28.90
Return on assets%
13.26
14.36
14.95
14.25
15.38
15.84
17.03
17.00
18.26
15.89
24.61
17.00
15.61
64
0.15
EPSzł
0.25
0.27
0.28
0.28
0.27
0.31
0.34
0.32
0.33
0.32
0.17
3.31%
3.27%
—
11.95
EPS growth%
22.77
23.17
24.21
25.77
24.17
26.82
26.80
24.43
26.71
28.13
9.13
26.80
25.10
11
0.53
Bookvalue per shzł
0.32
0.34
0.30
0.32
0.29
0.32
0.36
0.31
0.29
0.27
0.47
(1.92%)
(1.18%)
—
0.39
FCF per sharezł
0.54
0.51
0.48
0.53
0.51
0.57
0.59
0.69
0.80
0.76
0.38
8.35%
4.38%
—
0.19
Dividend per shzł
0.52
0.52
0.59
0.60
0.59
0.56
0.54
0.62
0.74
0.83
0.14
7.09%
4.45%
—
25.87
Div yield (avg)%
22.05
21.13
21.05
23.73
21.22
18.37
20.89
20.24
18.90
21.42
21.49
20.24
21.09
45
13.70
Payout ratio%
17.91
16.66
17.50
17.58
20.45
20.13
19.96
17.53
15.54
17.39
18.79
17.53
17.56
13
9.886
Shares (diluted)M
12.19
11.03
10.63
10.57
10.96
10.32
10.30
11.32
11.98
11.66
10.26
1.23%
0.22%
41
20.90
Buyback yield%
15.07
15.95
13.69
14.06
12.96
13.94
12.10
14.41
13.93
11.56
2.78
13.93
13.93
75
0.452
D/E ratiox
1.670
1.895
1.957
2.002
2.060
2.086
2.082
1.881
1.862
1.824
1.359
1.881
1.926
37
17.81
Enterprise valuezł M
24.14
24.68
26.18
30.38
31.94
34.51
36.79
41.83
43.00
45.56
10.16
7.36%
7.26%
28
1.906
LT debtzł M
6.364
6.472
7.015
7.682
7.378
7.981
7.930
7.785
9.129
9.924
2.828
6.11%
5.05%
15
Cost of revenue
3.17%
1.00×
Operating expenses
4.11%
1.09×
Goodwill & intangibles
15.02%
Spread over hurdle
(4.98%)