794.4
Revenuezł M
740.0
749.9
768.5
791.3
778.6
802.0
803.2
800.4
804.7
827.3
847.6
1.22%
1.36%
73
3.89
Revenue growth%
9.57
10.95
13.93
12.63
10.07
8.09
7.10
4.86
4.28
1.64
7.89
4.86
8.83
66
20.52
Gross margin%
3.77
0.82
0.57
1.12
2.64
0.40
0.40
1.02
2.51
2.84
24.73
1.02
1.07
67
21.01
Operating margin%
11.05
12.57
14.06
15.37
15.03
17.99
20.66
19.15
17.89
19.18
24.67
19.15
16.63
25
14.77
Net margin%
23.37
21.15
20.87
23.33
21.88
20.75
22.39
21.90
24.14
23.66
14.80
22.39
22.14
50
6.417
P/E ratio (avg)x
19.25
18.70
16.85
17.33
17.94
17.54
16.41
15.82
17.58
17.23
26.28
17.23
17.43
38
31.77
EV/EBITx
10.31
10.72
9.338
8.785
7.447
7.458
7.212
6.322
6.653
5.898
15.13
6.653
7.453
44
11.15
FCF yield (avg)%
33.09
31.67
32.97
35.88
36.16
39.12
37.60
38.50
41.24
39.01
7.48
39.01
36.88
28
11.65
FCF margin%
21.97
23.99
26.50
29.27
30.85
30.79
32.08
30.64
28.52
30.71
20.98
30.71
29.95
55
0.344
FCF / Net incomex
0.832
0.793
0.864
0.935
0.917
0.892
0.789
0.854
0.771
0.715
0.540
0.789
0.843
38
8.51
ROIC%
22.89
21.60
22.40
19.41
19.60
17.08
15.81
13.41
15.45
15.26
6.91
15.45
18.24
15
7.30
Return on equity%
21.71
18.82
17.29
18.64
20.07
19.64
18.81
19.28
16.31
13.41
8.11
18.81
18.82
48
10.89
Return on assets%
19.28
20.17
21.08
22.82
24.26
26.63
28.57
26.49
28.62
26.12
19.20
26.63
25.19
23
75.54
EPSzł
102.26
99.94
86.62
86.57
87.18
75.59
67.55
67.49
71.54
62.60
82.56
(6.41%)
(5.55%)
—
11.76
EPS growth%
1.09
0.40
0.40
0.40
0.40
1.38
2.48
2.32
0.68
0.40
19.43
1.38
0.54
52
34.86
Bookvalue per shzł
90.60
84.01
93.28
95.43
106.35
117.43
108.32
98.47
104.95
115.81
96.32
1.72%
1.60%
—
135.51
FCF per sharezł
189.08
197.16
209.50
243.99
255.62
296.63
341.43
395.27
434.12
512.36
37.92
14.92%
11.93%
—
109.10
Dividend per shzł
88.40
98.93
99.90
115.52
112.41
124.68
141.40
152.15
155.56
174.87
90.54
9.24%
7.78%
—
7.77
Div yield (avg)%
17.06
18.59
19.07
16.88
17.01
15.58
14.86
13.20
11.78
13.10
8.35
13.20
16.23
18
15.08
Payout ratio%
15.80
18.55
19.22
17.07
18.28
17.21
19.21
19.05
21.27
23.83
19.65
19.21
18.80
45
2.836
Shares (diluted)M
2.920
2.995
3.023
2.808
2.542
2.778
2.563
2.366
2.273
2.439
2.770
(0.83%)
(2.55%)
75
5.96
Buyback yield%
6.65
7.77
9.33
6.56
9.38
10.15
11.48
9.84
7.47
7.90
7.03
9.84
8.62
88
1.389
D/E ratiox
1.224
1.200
1.239
1.426
1.552
1.749
1.930
2.113
2.085
2.237
0.424
2.085
1.650
43
403.1
Enterprise valuezł M
693.8
705.7
728.0
740.6
720.8
774.8
756.1
684.3
713.8
657.5
842.3
(1.82%)
0.49%
39
776.8
LT debtzł M
401.8
376.7
391.9
388.2
428.9
406.9
412.7
440.6
488.0
504.0
794.0
3.28%
1.57%
30
Cost of revenue
1.66%
1.03×
Operating expenses
1.14%
0.98×
Goodwill & intangibles
16.75%
Spread over hurdle
(2.47%)