59.67
Revenuezł M
67.17
71.22
75.77
78.77
84.38
87.42
93.78
97.78
103.1
107.8
64.27
5.02%
5.43%
92
28.13
Revenue growth%
9.96
9.28
10.31
10.36
12.76
15.07
12.46
9.79
7.93
9.78
14.31
9.79
10.13
21
29.56
Gross margin%
14.13
15.24
15.97
18.71
20.52
18.83
18.71
15.93
18.46
19.61
25.40
18.71
18.58
81
5.80
Operating margin%
0.40
0.92
1.41
0.40
0.40
0.40
1.73
0.40
2.48
4.66
29.86
1.73
0.66
88
7.51
Net margin%
22.99
22.58
19.74
17.89
15.27
17.85
18.48
19.14
17.73
20.61
12.18
18.48
18.81
49
6.305
P/E ratio (avg)x
23.54
22.62
22.60
21.70
19.13
19.94
18.23
16.90
15.19
14.59
6.081
16.90
19.53
84
20.02
EV/EBITx
27.29
27.20
29.94
32.64
32.63
30.34
30.03
30.22
29.25
28.54
32.67
30.03
29.99
77
3.54
FCF yield (avg)%
22.14
20.87
23.58
23.97
23.97
24.11
23.17
23.62
25.68
23.67
14.96
23.67
23.64
74
2.37
FCF margin%
20.65
18.94
19.54
17.42
19.72
18.42
20.64
23.16
21.53
23.16
18.73
21.53
20.18
43
0.385
FCF / Net incomex
0.693
0.735
0.733
0.658
0.597
0.579
0.563
0.592
0.638
0.585
1.064
0.585
0.617
69
27.91
ROIC%
7.84
8.85
10.91
13.80
12.78
14.35
17.08
19.00
20.27
19.12
16.24
19.00
14.07
30
22.48
Return on equity%
13.69
12.70
11.87
12.81
11.87
10.56
10.71
13.35
14.65
11.81
14.66
11.81
12.28
86
26.02
Return on assets%
6.25
4.06
2.74
2.18
0.40
0.40
1.39
0.40
0.40
0.40
10.54
0.40
0.90
63
5.82
EPSzł
4.15
4.06
4.58
4.36
4.32
4.87
5.34
5.97
7.02
8.32
6.47
14.00%
7.94%
—
16.29
EPS growth%
15.60
12.77
15.46
16.82
16.46
15.48
13.85
13.17
12.19
9.64
13.60
13.17
14.66
52
4.01
Bookvalue per shzł
6.55
6.69
6.73
7.55
7.00
7.14
7.80
8.32
8.71
9.80
2.87
6.97%
5.54%
—
3.84
FCF per sharezł
3.06
2.80
2.80
3.07
2.69
2.46
2.61
2.65
2.39
2.09
1.17
(4.93%)
(5.02%)
—
4.22
Dividend per shzł
4.15
4.07
4.65
4.96
4.99
5.19
4.95
5.65
6.01
6.93
2.11
6.78%
5.53%
—
4.71
Div yield (avg)%
24.54
27.11
29.93
28.38
30.12
31.60
30.96
29.47
32.05
32.48
24.19
31.60
30.03
31
18.17
Payout ratio%
5.64
4.68
6.44
6.15
3.89
2.54
4.42
6.88
8.75
7.59
10.14
6.88
5.89
42
6.447
Shares (diluted)M
6.176
6.479
6.952
7.372
7.973
6.925
6.018
6.296
6.857
7.383
6.450
(1.53%)
2.53%
78
24.01
Buyback yield%
20.31
19.91
21.47
19.25
18.97
20.25
18.01
17.53
19.69
20.01
15.06
19.69
19.80
58
1.260
D/E ratiox
0.320
0.348
0.337
0.313
0.324
0.318
0.301
0.266
0.229
0.243
0.937
0.266
0.316
34
9.801
Enterprise valuezł M
50.92
52.67
48.20
47.33
42.91
44.36
46.92
49.15
55.10
61.15
18.52
7.34%
2.60%
61
32.69
LT debtzł M
77.02
72.86
75.94
83.26
78.11
68.79
67.12
63.20
67.70
59.61
25.56
(5.26%)
(2.23%)
73
Cost of revenue
5.43%
1.00×
Operating expenses
5.04%
0.96×
Cash and investments
15.93%