58.28
Revenuezł M
39.77
42.20
44.85
47.36
50.09
53.98
57.48
60.45
64.57
69.38
62.61
6.73%
6.51%
60
24.66
Revenue growth%
32.87
30.05
30.77
31.00
28.70
30.89
28.83
31.71
32.31
30.73
10.34
30.89
30.83
65
23.71
Gross margin%
34.45
36.79
37.95
38.70
39.42
37.55
39.82
42.71
41.50
43.11
4.46
41.50
39.06
72
29.25
Operating margin%
4.41
4.16
6.04
7.71
8.89
7.80
10.52
10.20
7.54
6.80
25.28
7.80
7.62
29
25.29
Net margin%
1.72
0.52
2.41
0.83
0.80
1.95
0.67
0.40
0.62
0.40
21.53
0.62
0.74
58
19.32
P/E ratio (avg)x
29.57
30.58
33.14
30.06
31.36
29.89
31.79
32.95
32.67
32.46
29.15
32.46
31.58
34
7.300
EV/EBITx
8.260
7.724
7.121
7.308
6.654
6.400
6.705
6.621
5.790
5.576
14.06
6.400
6.680
9
29.74
FCF yield (avg)%
32.66
32.83
30.91
32.19
30.08
30.73
27.78
28.05
29.90
27.45
27.75
28.05
30.41
12
16.64
FCF margin%
25.70
22.99
21.87
24.45
23.64
25.27
25.68
27.72
30.15
30.71
21.76
27.72
25.47
72
1.235
FCF / Net incomex
1.264
1.159
1.046
1.055
1.076
0.927
0.899
0.903
0.959
0.957
0.551
0.927
1.003
83
15.51
ROIC%
6.28
9.06
7.00
9.98
9.01
9.40
8.38
6.54
8.47
5.87
26.78
8.38
8.42
67
2.13
Return on equity%
4.45
6.19
6.80
6.34
7.25
6.79
4.90
6.25
4.05
6.43
5.59
6.25
6.30
86
10.82
Return on assets%
17.78
18.86
17.69
19.55
21.17
23.57
24.68
22.64
24.81
24.10
25.29
24.10
21.90
92
17.26
EPSzł
12.19
12.44
11.25
10.83
10.07
9.21
8.53
8.04
8.91
9.57
18.44
(1.03%)
(2.38%)
—
15.41
EPS growth%
22.86
22.22
23.86
25.04
25.24
23.08
21.54
19.67
16.79
17.69
9.45
19.67
22.54
12
8.33
Bookvalue per shzł
32.13
29.82
32.42
31.66
29.13
28.78
33.09
32.32
36.13
36.14
33.03
4.41%
1.18%
—
15.55
FCF per sharezł
30.37
27.97
29.40
27.54
28.09
31.22
31.99
30.53
32.40
35.35
22.38
4.70%
1.67%
—
37.84
Dividend per shzł
16.33
16.82
17.19
17.07
15.13
14.28
13.09
12.83
13.55
14.13
12.71
(1.35%)
(2.40%)
—
2.40
Div yield (avg)%
28.58
30.54
32.05
33.83
36.38
34.23
36.14
38.16
38.81
36.40
2.79
36.40
35.18
60
17.19
Payout ratio%
15.91
17.80
17.17
19.92
17.65
14.79
12.94
13.42
14.76
15.45
24.62
14.76
15.68
48
0.710
Shares (diluted)M
1.119
1.103
1.142
1.253
1.283
1.469
1.469
1.587
1.884
1.941
0.712
8.64%
7.14%
71
25.16
Buyback yield%
19.21
16.94
18.79
19.85
21.22
21.73
23.72
26.31
26.62
25.59
3.45
25.59
21.48
86
1.020
D/E ratiox
1.683
1.938
1.864
2.136
2.092
2.076
2.136
2.399
2.377
2.424
1.765
2.377
2.114
74
22.79
Enterprise valuezł M
80.56
87.74
103.9
116.9
117.7
129.6
135.4
151.9
178.3
205.1
27.53
11.76%
11.69%
31
41.59
LT debtzł M
58.89
67.56
69.46
75.55
75.22
80.61
79.87
83.70
95.10
102.4
10.20
6.37%
5.48%
67
Cost of revenue
6.81%
1.03×
Operating expenses
6.15%
0.97×