11.66
Revenuezł M
19.04
18.78
18.83
19.45
19.77
19.46
19.22
19.06
19.43
19.83
12.69
0.05%
0.26%
75
3.56
Revenue growth%
0.40
2.17
2.02
4.76
2.50
1.57
3.40
0.80
1.55
1.24
3.02
1.55
1.80
23
18.04
Gross margin%
31.12
32.57
32.38
33.27
34.19
33.39
33.21
31.58
33.19
30.27
5.52
33.19
32.88
45
3.62
Operating margin%
25.96
23.29
20.65
18.70
15.94
15.03
13.55
15.42
17.89
16.11
16.88
15.42
17.00
17
15.80
Net margin%
8.12
9.29
11.15
11.01
12.54
11.17
9.52
12.18
10.84
8.73
18.29
10.84
10.93
65
34.87
P/E ratio (avg)x
30.55
32.01
34.85
30.42
31.32
31.67
29.06
31.72
29.50
27.85
37.49
29.50
30.94
75
10.44
EV/EBITx
36.20
36.66
42.55
40.55
40.99
42.94
41.56
46.37
48.53
46.26
18.99
46.26
42.05
80
10.12
FCF yield (avg)%
24.28
26.52
24.22
25.99
23.57
22.72
20.16
19.01
16.56
14.20
21.33
19.01
23.15
69
17.41
FCF margin%
6.15
6.69
8.77
7.29
6.78
5.33
3.56
3.35
1.89
2.24
22.11
3.35
5.74
93
0.525
FCF / Net incomex
0.576
0.634
0.665
0.664
0.619
0.604
0.597
0.673
0.747
0.872
1.748
0.673
0.649
25
27.07
ROIC%
13.57
14.52
11.72
12.02
12.37
10.51
13.11
11.98
11.36
13.34
24.74
11.98
12.19
64
10.26
Return on equity%
20.51
18.47
18.53
18.17
17.54
16.68
18.42
15.81
13.03
13.06
2.84
15.81
17.85
84
3.88
Return on assets%
10.00
9.08
7.91
5.16
6.09
7.09
5.12
3.25
0.40
0.40
29.65
3.25
5.63
8
0.59
EPSzł
1.06
1.14
1.12
1.18
1.36
1.35
1.58
1.74
2.04
2.01
0.65
8.10%
6.68%
—
28.30
EPS growth%
24.69
23.92
24.28
24.79
22.29
24.93
23.29
20.85
18.78
16.89
16.98
20.85
23.61
13
0.86
Bookvalue per shzł
1.32
1.29
1.22
1.37
1.45
1.36
1.36
1.29
1.44
1.54
0.79
1.31%
2.05%
—
0.60
FCF per sharezł
0.76
0.87
0.96
1.07
1.03
1.19
1.36
1.45
1.38
1.30
1.09
4.88%
6.06%
—
0.93
Dividend per shzł
1.40
1.33
1.37
1.57
1.49
1.47
1.64
1.59
1.87
2.10
0.54
7.03%
4.78%
—
7.21
Div yield (avg)%
3.96
1.03
1.89
0.40
0.40
0.40
0.40
2.72
2.06
0.40
25.35
0.40
0.72
71
27.89
Payout ratio%
0.40
2.62
3.06
1.75
0.40
1.79
2.83
5.03
7.55
5.00
19.07
5.00
2.72
18
3.018
Shares (diluted)M
2.279
2.325
2.434
2.616
2.258
2.116
2.208
2.332
2.498
2.497
3.010
2.03%
0.23%
35
25.31
Buyback yield%
32.67
34.40
36.03
33.71
31.00
28.19
26.62
29.23
30.12
31.56
25.06
29.23
31.28
10
0.575
D/E ratiox
1.681
1.659
1.609
1.711
1.913
1.843
1.945
2.081
2.285
2.475
0.951
2.081
1.878
86
14.78
Enterprise valuezł M
4.136
4.043
4.309
4.661
4.131
4.321
4.747
4.156
4.556
3.985
12.29
(0.72%)
(0.09%)
72
15.34
LT debtzł M
14.40
15.67
15.47
16.91
16.56
17.05
18.96
19.72
22.23
24.48
13.40
8.13%
4.86%
62
Cost of revenue
0.51%
1.03×
Operating expenses
(0.06%)
0.97×
Goodwill & intangibles
15.69%
Property and equipment
15.66%
Spread over hurdle
12.59%