6.150
Revenuezł M
9.201
10.04
10.72
11.68
12.50
13.29
14.07
15.18
16.62
6.523
7.262
7.30%
7.41%
25
18.62
Revenue growth%
14.48
14.08
12.07
10.00
11.05
10.26
9.21
10.55
11.81
27.23
15.25
10.55
11.43
37
6.07
Gross margin%
26.74
27.01
27.07
25.18
24.76
27.55
28.08
27.96
30.29
4.41
21.85
27.96
27.04
84
14.38
Operating margin%
14.30
15.71
16.63
18.06
20.29
20.45
22.96
20.04
22.42
6.22
10.74
20.45
19.05
17
3.67
Net margin%
7.10
8.61
10.32
9.52
10.03
7.56
5.51
5.99
3.07
21.91
8.48
5.99
7.46
65
36.31
P/E ratio (avg)x
29.06
30.52
29.08
25.00
23.41
22.66
22.36
22.62
19.93
33.55
6.465
22.62
24.20
18
17.34
EV/EBITx
32.79
32.27
27.81
25.12
23.03
22.95
23.32
21.85
22.79
20.36
26.59
22.95
24.22
89
14.41
FCF yield (avg)%
10.09
12.92
14.85
17.42
19.58
16.79
19.34
20.10
22.48
6.19
8.35
19.58
17.10
81
17.95
FCF margin%
10.46
11.97
9.44
10.07
9.20
9.82
8.34
8.85
7.87
12.01
26.69
8.85
9.56
89
0.295
FCF / Net incomex
1.065
1.148
1.174
1.101
1.189
1.209
1.147
1.200
1.295
1.698
0.471
1.200
1.161
83
15.22
ROIC%
21.69
20.07
19.60
18.54
18.04
18.92
19.27
18.38
17.43
6.90
19.39
18.38
19.09
20
17.99
Return on equity%
31.05
28.35
29.09
29.09
31.99
31.58
33.65
31.55
31.02
3.34
21.42
31.58
31.30
59
13.52
Return on assets%
20.86
20.83
19.89
21.42
20.73
19.81
22.46
20.35
18.41
9.16
27.22
20.35
20.54
45
0.19
EPSzł
0.84
0.87
0.81
0.82
0.77
0.70
0.75
0.79
0.83
0.20
0.21
0.22%
0.09%
—
15.94
EPS growth%
24.59
24.69
23.13
22.13
21.80
24.53
26.07
25.77
24.08
5.25
16.10
24.53
24.56
7
0.45
Bookvalue per shzł
0.21
0.20
0.17
0.18
0.17
0.15
0.16
0.16
0.17
1.13
1.06
(1.64%)
(3.22%)
—
0.87
FCF per sharezł
1.87
1.94
1.94
2.25
2.45
2.52
2.41
2.52
2.76
0.23
0.67
4.17%
5.19%
—
0.50
Dividend per shzł
0.99
1.15
1.29
1.52
1.82
2.03
2.17
2.61
2.76
1.12
1.21
12.68%
11.07%
—
19.90
Div yield (avg)%
9.37
9.25
6.80
5.00
4.94
2.87
2.52
0.56
0.40
13.82
4.58
2.52
4.97
15
16.47
Payout ratio%
15.83
13.08
14.23
16.20
18.73
21.14
22.01
24.49
26.86
27.57
25.14
22.01
18.26
38
11.61
Shares (diluted)M
9.460
10.42
9.418
8.874
9.197
8.419
8.860
8.339
9.207
11.68
12.19
0.74%
(2.24%)
26
28.32
Buyback yield%
31.03
28.13
27.88
27.21
26.03
27.47
27.33
28.72
30.83
2.88
11.32
27.47
28.01
11
0.108
D/E ratiox
0.382
0.405
0.440
0.394
0.410
0.407
0.442
0.391
0.421
1.071
1.417
0.410
0.409
79
14.49
Enterprise valuezł M
11.44
12.87
12.72
12.16
11.30
10.43
9.559
10.25
10.18
10.31
13.55
(3.48%)
(0.06%)
6
4.198
LT debtzł M
3.263
3.367
3.550
4.281
4.768
4.932
4.959
5.231
5.689
17.17
3.463
5.85%
7.91%
74
Cost of revenue
7.58%
1.02×
Operating expenses
6.32%
0.90×