19.84
Revenuezł M
62.93
63.52
65.92
68.43
71.15
73.31
73.94
74.98
76.04
77.09
21.82
1.62%
2.49%
26
9.34
Revenue growth%
17.51
19.92
21.95
22.65
25.65
25.46
25.16
27.97
30.60
32.68
13.56
27.97
25.31
82
26.45
Gross margin%
21.40
22.87
22.00
20.18
17.72
18.61
18.02
18.97
18.19
18.80
23.43
18.61
18.89
76
3.65
Operating margin%
9.25
11.18
11.80
14.45
12.62
14.26
14.55
16.57
17.90
18.80
4.00
16.57
14.36
94
18.53
Net margin%
24.59
23.94
23.22
25.94
28.24
25.90
24.27
26.79
27.91
28.05
21.68
26.79
25.92
45
33.49
P/E ratio (avg)x
38.40
42.91
50.90
50.23
56.41
58.10
56.55
60.01
65.09
76.95
11.28
60.01
56.48
33
31.77
EV/EBITx
54.77
58.19
59.82
66.78
66.81
78.17
84.24
84.94
93.73
112.3
34.09
84.94
72.49
37
29.80
FCF yield (avg)%
6.86
5.36
5.63
5.45
6.35
3.97
2.20
1.53
0.40
0.40
13.89
1.53
4.67
64
3.75
FCF margin%
9.58
9.38
6.96
4.06
1.16
1.15
2.77
3.16
2.32
4.63
12.41
2.77
3.61
23
0.742
FCF / Net incomex
2.055
2.018
2.033
2.084
2.142
2.396
2.489
2.370
2.535
2.950
0.357
2.489
2.256
28
4.99
ROIC%
20.35
22.02
20.25
19.47
16.50
18.21
17.26
19.96
17.82
15.90
26.66
17.82
18.84
26
16.41
Return on equity%
15.04
14.62
12.73
12.61
12.00
10.94
9.67
9.42
9.45
11.65
28.40
9.67
11.83
64
28.41
Return on assets%
14.84
15.00
15.03
17.15
17.68
17.16
17.92
20.36
18.98
19.57
7.24
18.98
17.42
82
1.48
EPSzł
1.76
1.73
1.95
2.28
2.52
2.65
2.71
2.91
2.85
3.29
1.65
5.45%
7.93%
—
8.03
EPS growth%
31.30
31.22
29.03
30.40
31.99
31.15
28.89
31.13
31.17
30.50
16.45
31.13
31.14
42
4.42
Bookvalue per shzł
4.22
4.54
4.86
4.55
5.12
5.59
6.18
6.70
6.72
6.43
4.41
4.64%
3.69%
—
4.16
FCF per sharezł
1.37
1.42
1.37
1.25
1.17
1.07
1.08
1.08
0.94
0.82
3.78
(6.75%)
(6.16%)
—
0.66
Dividend per shzł
4.51
4.56
5.06
5.65
6.31
6.15
6.38
6.09
6.08
5.86
2.41
(1.48%)
4.10%
—
21.66
Div yield (avg)%
15.16
18.07
15.65
14.23
13.94
11.44
14.11
14.84
14.01
15.28
19.73
14.11
14.54
62
21.36
Payout ratio%
20.32
20.72
23.47
24.10
25.52
26.33
25.02
23.20
25.22
24.14
25.33
25.02
24.12
28
11.62
Shares (diluted)M
12.46
13.17
15.05
15.20
14.28
14.94
14.10
14.95
16.97
16.73
11.92
3.22%
4.52%
92
12.48
Buyback yield%
16.97
14.85
17.54
17.78
16.86
14.36
15.12
14.80
15.36
15.91
20.92
15.12
15.63
34
1.594
D/E ratiox
1.164
1.279
1.145
1.126
1.077
1.015
1.038
0.924
0.993
0.962
0.449
0.993
1.058
8
65.14
Enterprise valuezł M
8.742
9.320
9.942
9.086
9.143
8.872
8.640
9.389
8.071
7.237
44.37
(4.57%)
(1.28%)
31
45.12
LT debtzł M
48.61
54.50
59.45
62.26
66.23
71.14
71.94
66.11
72.36
67.06
25.03
0.25%
2.94%
73
Cost of revenue
2.79%
1.03×
Operating expenses
2.13%
0.97×
Cash and investments
18.79%
Goodwill & intangibles
16.14%
Spread over hurdle
18.83%