12.06
Revenuezł M
44.09
44.62
44.18
43.66
44.49
45.50
46.46
46.71
48.06
49.36
13.30
2.10%
1.36%
44
6.37
Revenue growth%
9.74
8.70
7.52
9.32
8.37
7.06
9.77
9.67
12.52
11.68
4.28
9.77
9.50
64
28.25
Gross margin%
13.20
14.94
15.15
16.54
14.69
12.24
12.57
14.21
11.34
10.30
7.62
12.24
13.71
8
26.57
Operating margin%
31.95
30.22
29.57
30.31
27.91
28.34
28.17
27.34
28.55
27.13
9.00
28.17
28.45
14
29.40
Net margin%
24.06
26.63
28.42
25.47
25.32
28.30
27.16
26.97
25.41
25.72
23.83
26.97
26.17
45
31.62
P/E ratio (avg)x
43.63
49.70
49.94
48.49
47.52
54.80
54.56
52.87
56.91
57.18
18.33
54.80
51.40
81
18.41
EV/EBITx
27.73
30.16
31.15
34.30
34.00
33.62
32.98
32.81
33.17
37.91
20.22
33.17
33.07
35
4.29
FCF yield (avg)%
23.74
24.44
25.65
28.22
29.69
31.74
30.21
32.33
32.95
33.03
23.63
32.33
29.95
12
25.47
FCF margin%
20.52
18.77
18.08
17.80
15.44
17.91
16.02
18.07
17.40
16.21
5.12
17.40
17.85
67
0.521
FCF / Net incomex
1.777
1.981
2.002
2.306
2.283
2.482
2.410
2.440
2.636
2.583
0.891
2.482
2.358
10
9.07
ROIC%
3.39
4.55
2.92
1.23
0.40
0.40
1.08
0.40
2.28
0.40
7.06
0.40
1.16
22
27.40
Return on equity%
27.78
27.07
27.29
26.44
26.68
29.59
28.72
26.98
28.07
26.22
23.57
28.07
27.18
88
23.58
Return on assets%
8.49
10.42
8.91
8.13
10.26
9.82
8.94
10.43
9.75
7.37
10.76
9.75
9.34
13
0.09
EPSzł
0.23
0.26
0.29
0.28
0.33
0.36
0.35
0.36
0.39
0.41
0.10
4.63%
5.89%
—
25.63
EPS growth%
15.23
12.47
15.00
13.56
14.36
12.51
13.36
14.42
14.28
11.39
19.45
13.36
13.92
76
0.18
Bookvalue per shzł
0.29
0.31
0.33
0.36
0.35
0.39
0.40
0.39
0.45
0.52
0.11
8.37%
6.28%
—
0.16
FCF per sharezł
0.17
0.18
0.20
0.19
0.19
0.20
0.21
0.21
0.22
0.23
0.12
3.45%
3.12%
—
0.27
Dividend per shzł
0.33
0.37
0.39
0.43
0.49
0.50
0.56
0.52
0.57
0.62
0.24
4.78%
7.73%
—
3.90
Div yield (avg)%
32.48
30.06
30.60
28.71
27.22
26.44
27.39
27.08
28.71
26.87
3.29
27.08
28.05
58
4.98
Payout ratio%
9.50
11.21
8.58
10.43
12.02
12.49
12.12
14.31
14.86
14.89
15.54
14.31
12.07
76
99.11
Shares (diluted)M
144.2
167.5
190.9
206.5
215.9
242.4
265.1
264.5
255.8
244.3
101.2
2.51%
6.35%
27
7.24
Buyback yield%
14.13
12.75
13.39
12.83
12.02
13.45
12.24
11.35
11.49
10.32
17.86
11.49
12.50
93
0.542
D/E ratiox
1.311
1.335
1.362
1.369
1.640
1.737
1.883
2.181
2.326
2.408
1.260
2.181
1.688
27
28.32
Enterprise valuezł M
28.52
30.58
32.19
35.47
35.56
34.39
38.80
41.91
42.25
44.95
13.69
4.80%
5.17%
17
43.48
LT debtzł M
22.99
20.66
22.59
24.13
22.66
20.45
19.23
17.00
16.46
15.42
12.42
(7.41%)
(4.31%)
23
Cost of revenue
1.36%
1.00×
Operating expenses
0.97%
0.96×
Spread over hurdle
(3.22%)