4.318
Revenuezł M
7.985
8.166
8.479
8.658
8.984
9.297
9.372
9.813
10.07
10.11
4.595
2.39%
2.52%
90
7.07
Revenue growth%
2.28
4.37
2.78
5.04
2.05
0.40
1.27
0.40
0.56
3.06
5.52
0.56
2.16
81
19.95
Gross margin%
23.60
21.18
19.68
17.98
17.01
16.78
15.20
16.39
13.56
12.02
16.86
15.20
16.89
22
10.30
Operating margin%
2.89
1.72
4.44
7.21
6.42
7.04
7.97
10.90
13.87
12.12
6.01
10.90
7.12
87
8.28
Net margin%
22.33
25.24
24.94
27.94
30.88
30.44
33.44
33.64
33.86
31.24
14.35
33.44
30.66
92
14.40
P/E ratio (avg)x
11.47
13.15
12.82
13.54
13.65
14.57
16.94
19.99
23.10
27.11
28.81
19.99
14.11
41
33.01
EV/EBITx
7.137
6.816
7.168
7.458
8.499
8.732
8.041
7.900
8.858
8.430
20.30
8.430
7.971
9
2.66
FCF yield (avg)%
27.66
24.87
27.59
25.15
23.24
21.66
21.04
19.43
17.91
16.42
29.53
19.43
22.45
21
10.62
FCF margin%
0.40
0.40
2.59
2.75
5.41
8.18
6.43
4.36
2.11
0.40
22.03
4.36
2.67
41
0.551
FCF / Net incomex
2.373
2.560
2.862
3.103
2.866
3.006
3.121
3.102
2.883
2.806
1.682
3.006
2.875
35
27.27
ROIC%
17.36
15.26
14.72
13.95
13.27
14.18
15.03
15.80
15.75
18.17
21.22
15.75
15.14
69
8.33
Return on equity%
31.02
29.08
31.89
30.51
32.83
34.54
34.31
37.29
38.79
36.44
3.17
36.44
33.57
17
3.20
Return on assets%
5.71
6.10
8.09
8.25
7.54
4.57
2.74
3.06
5.94
3.23
22.98
3.23
5.83
50
0.46
EPSzł
1.66
1.66
1.69
1.61
1.42
1.42
1.31
1.15
1.04
0.90
0.50
(8.68%)
(5.45%)
—
19.03
EPS growth%
12.44
13.18
11.18
14.05
15.86
17.12
18.78
19.02
21.94
20.16
23.39
19.02
16.49
40
1.61
Bookvalue per shzł
1.56
1.74
1.70
1.59
1.64
1.85
2.09
2.07
2.23
2.11
2.06
5.23%
2.90%
—
2.02
FCF per sharezł
1.24
1.45
1.74
2.02
2.29
2.44
2.84
3.33
3.91
3.98
1.29
11.71%
12.26%
—
1.10
Dividend per shzł
0.95
0.89
0.94
0.84
0.86
0.79
0.78
0.84
0.89
0.91
1.21
1.19%
(1.46%)
—
4.01
Div yield (avg)%
14.34
11.86
9.63
12.63
10.02
12.47
13.04
15.64
15.88
17.87
26.23
15.64
12.83
44
2.03
Payout ratio%
29.47
32.07
31.35
29.52
29.85
30.04
31.39
34.37
34.74
33.13
8.20
33.13
31.37
82
1.008
Shares (diluted)M
0.972
1.072
1.044
1.113
1.110
1.128
1.058
1.024
1.079
1.225
0.993
2.00%
1.37%
43
4.96
Buyback yield%
25.78
24.31
23.66
24.02
23.47
21.77
20.37
21.05
22.62
21.32
7.13
21.32
23.05
64
0.534
D/E ratiox
0.191
0.179
0.189
0.177
0.191
0.171
0.171
0.188
0.174
0.186
1.565
0.174
0.182
87
1.093
Enterprise valuezł M
6.288
6.282
6.110
5.900
6.220
7.028
8.003
8.268
7.791
7.974
4.433
5.09%
2.78%
57
5.172
LT debtzł M
4.243
4.653
5.352
6.122
5.922
5.882
6.929
7.234
8.523
8.083
6.751
6.42%
6.34%
76
Cost of revenue
2.24%
0.97×
Operating expenses
3.02%
1.05×
Spread over hurdle
(0.45%)