2.301
Revenuezł M
6.276
6.687
7.412
7.922
8.562
9.410
10.08
11.02
12.09
13.18
2.440
9.01%
8.76%
56
10.67
Revenue growth%
22.85
23.53
21.80
22.62
22.90
24.70
24.93
23.07
25.43
26.67
25.75
24.93
23.30
84
18.73
Gross margin%
25.46
23.02
20.48
20.58
18.46
15.52
15.60
16.63
17.64
20.58
11.19
16.63
19.47
32
14.36
Operating margin%
29.69
30.98
28.22
27.79
27.07
24.18
23.60
25.37
26.81
27.74
14.56
25.37
27.41
87
13.18
Net margin%
24.52
27.45
25.65
27.69
30.26
30.34
27.49
27.84
30.52
29.44
6.10
29.44
27.76
53
35.92
P/E ratio (avg)x
35.10
39.58
46.84
52.93
58.59
60.03
59.29
62.26
67.61
65.42
33.89
62.26
58.94
50
27.26
EV/EBITx
44.92
42.44
41.40
42.68
48.25
55.03
51.56
55.52
54.90
61.36
14.13
55.03
49.91
68
8.69
FCF yield (avg)%
6.41
7.80
7.15
4.50
6.19
3.24
5.46
3.67
5.65
7.84
29.59
5.46
5.92
40
12.31
FCF margin%
15.13
14.58
12.13
13.88
14.88
12.48
10.08
8.06
10.41
10.93
27.03
10.41
12.31
47
1.678
FCF / Net incomex
0.425
0.459
0.427
0.411
0.447
0.424
0.397
0.389
0.373
0.398
0.877
0.397
0.417
31
24.42
ROIC%
10.57
10.64
10.74
11.90
14.38
16.22
14.04
14.00
12.18
10.30
6.33
14.00
12.04
18
28.17
Return on equity%
20.29
21.17
23.53
24.18
22.51
22.71
20.54
21.39
24.26
23.14
27.35
22.71
22.61
48
6.35
Return on assets%
10.53
12.84
9.99
10.18
10.30
9.12
6.68
6.85
8.99
8.29
25.48
8.29
9.55
36
0.48
EPSzł
0.65
0.75
0.84
0.88
0.88
0.97
1.06
1.22
1.36
1.46
0.52
10.64%
9.72%
—
19.40
EPS growth%
19.95
21.97
23.04
21.00
22.26
21.13
22.68
25.15
25.84
25.85
21.48
25.15
22.47
39
1.10
Bookvalue per shzł
0.61
0.60
0.66
0.68
0.77
0.82
0.80
0.88
0.85
0.89
1.13
3.05%
4.82%
—
0.83
FCF per sharezł
0.50
0.47
0.41
0.45
0.48
0.47
0.42
0.46
0.47
0.49
1.23
0.76%
0.36%
—
0.31
Dividend per shzł
0.94
0.90
0.96
1.08
1.11
1.15
1.21
1.12
1.24
1.38
1.36
4.54%
3.06%
—
14.82
Div yield (avg)%
6.02
8.72
9.39
10.16
10.29
8.65
8.87
5.95
7.83
6.62
20.93
7.83
8.69
24
26.51
Payout ratio%
11.98
12.54
9.80
7.17
9.20
11.75
12.51
11.66
12.84
11.18
12.26
11.75
11.70
79
10.12
Shares (diluted)M
8.476
8.924
9.585
8.613
7.777
8.186
7.864
8.441
7.809
6.836
10.09
(2.55%)
(2.55%)
60
4.67
Buyback yield%
22.39
21.74
20.51
18.76
19.96
18.67
17.47
15.88
16.27
17.63
9.00
17.47
18.72
55
1.776
D/E ratiox
0.875
0.978
0.936
0.854
0.938
0.897
0.979
1.112
1.160
1.162
0.954
1.112
0.958
88
7.782
Enterprise valuezł M
1.371
1.459
1.409
1.455
1.535
1.683
1.629
1.503
1.575
1.645
8.400
1.40%
1.70%
17
12.38
LT debtzł M
17.25
17.90
18.99
22.09
25.68
31.25
36.65
38.99
42.12
45.82
11.95
12.27%
10.30%
93
Cost of revenue
8.76%
1.00×
Operating expenses
8.77%
1.00×
Goodwill & intangibles
22.00%
Spread over hurdle
(6.63%)