14.75
Revenuezł M
71.29
74.30
77.30
82.55
85.55
89.09
92.57
95.47
101.6
109.0
15.33
4.96%
4.85%
60
21.11
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
3.18
1.54
0.76
19.00
0.76
0.40
46
6.24
Gross margin%
31.13
33.07
35.65
33.20
33.88
32.22
35.13
32.26
33.48
31.71
14.47
32.26
33.13
33
23.72
Operating margin%
4.72
7.41
4.51
7.17
4.54
2.00
1.00
1.84
3.33
3.09
3.66
2.00
3.92
93
3.54
Net margin%
25.29
23.94
23.03
22.97
25.65
28.62
26.77
24.30
22.44
25.20
3.24
25.20
24.75
52
19.78
P/E ratio (avg)x
35.75
38.21
35.00
33.95
30.32
32.22
32.95
35.39
32.55
32.61
8.954
32.61
33.45
9
33.41
EV/EBITx
18.87
20.68
23.31
23.44
23.52
25.64
23.91
24.95
26.46
27.25
17.06
25.64
23.71
89
7.72
FCF yield (avg)%
19.25
18.82
18.89
21.50
22.46
22.01
22.43
24.62
26.88
26.30
24.27
24.62
22.22
7
16.49
FCF margin%
18.26
20.35
17.59
17.24
17.84
18.81
15.88
16.75
19.31
20.69
11.65
18.81
18.05
78
0.502
FCF / Net incomex
0.437
0.482
0.489
0.546
0.606
0.617
0.662
0.677
0.745
0.788
0.306
0.677
0.612
81
5.47
ROIC%
31.96
34.64
32.25
30.11
29.62
32.14
32.12
33.40
35.45
36.37
18.63
33.40
32.19
92
22.24
Return on equity%
19.51
21.82
22.52
23.70
24.94
25.22
24.53
23.27
22.02
19.16
16.92
23.27
22.90
33
24.04
Return on assets%
1.98
0.40
0.40
3.10
0.95
0.40
0.40
1.82
0.52
0.40
17.85
0.40
0.46
76
6.77
EPSzł
8.67
9.12
9.39
9.75
10.51
11.88
10.61
10.64
10.56
10.09
7.00
(0.81%)
0.52%
—
21.32
EPS growth%
24.29
23.17
22.55
22.50
20.31
18.69
18.59
16.66
14.01
11.19
28.74
16.66
19.50
38
7.20
Bookvalue per shzł
8.78
7.85
8.48
8.93
9.83
9.61
9.96
10.69
10.40
9.70
3.52
(0.26%)
1.58%
—
5.23
FCF per sharezł
7.59
8.24
8.55
8.71
7.85
8.17
7.28
7.03
6.46
6.93
7.62
(2.45%)
(1.48%)
—
3.25
Dividend per shzł
4.66
4.63
5.29
6.04
6.85
7.27
8.70
9.29
9.83
11.61
3.99
11.12%
9.96%
—
2.37
Div yield (avg)%
4.87
6.99
8.73
8.04
10.83
9.27
9.57
9.96
9.50
9.62
18.30
9.57
9.39
65
15.31
Payout ratio%
9.80
10.29
12.82
15.33
14.32
15.38
13.65
12.53
11.76
13.15
21.56
13.15
12.99
50
4.466
Shares (diluted)M
4.576
4.735
4.453
4.423
4.446
4.715
4.153
3.991
3.813
3.771
4.376
(3.24%)
(2.94%)
74
22.91
Buyback yield%
11.97
10.80
10.46
7.97
10.53
8.36
8.32
7.23
5.93
3.80
26.93
7.23
8.34
91
1.511
D/E ratiox
1.288
1.320
1.506
1.618
1.830
2.132
2.533
2.851
3.245
3.750
1.720
2.851
1.981
33
111.3
Enterprise valuezł M
77.22
72.84
74.43
76.85
71.60
69.16
70.57
66.74
63.91
59.97
27.10
(3.48%)
(3.82%)
78
67.86
LT debtzł M
58.76
55.36
47.76
44.14
46.60
48.25
43.04
37.09
37.69
36.88
111.0
(4.57%)
(4.52%)
78
Cost of revenue
4.41%
0.96×
Operating expenses
5.79%
1.09×
Property and equipment
20.80%
Goodwill & intangibles
15.22%
Cash and investments
14.01%
Spread over hurdle
(4.49%)