18.95
Revenuezł M
27.41
29.16
31.81
34.19
35.92
39.28
42.34
44.72
47.82
50.73
20.76
7.15%
7.22%
69
6.98
Revenue growth%
26.21
25.02
22.18
22.27
21.65
21.77
19.05
16.78
17.83
17.50
4.65
17.83
21.71
60
18.55
Gross margin%
12.95
13.17
11.30
11.36
10.64
8.16
9.59
8.31
6.89
8.53
11.49
8.31
10.12
24
8.73
Operating margin%
16.14
15.20
12.99
12.09
12.00
13.98
12.79
15.51
13.41
14.58
25.79
13.98
13.70
32
10.10
Net margin%
10.90
11.88
14.02
12.41
10.67
11.66
14.40
15.04
16.86
19.09
17.42
15.04
13.21
37
26.86
P/E ratio (avg)x
14.33
13.72
12.86
12.61
11.49
10.46
10.24
10.62
10.19
9.297
18.98
10.24
11.05
69
9.149
EV/EBITx
26.10
25.51
23.07
25.06
24.80
22.19
21.77
20.03
17.61
18.05
28.31
20.03
22.63
60
22.61
FCF yield (avg)%
17.03
16.49
14.66
12.24
11.31
12.55
14.20
13.95
12.59
14.69
20.14
13.95
14.07
89
25.12
FCF margin%
10.10
8.39
10.92
13.42
10.42
9.63
10.68
9.83
10.39
10.96
15.64
10.39
10.40
11
1.604
FCF / Net incomex
0.963
1.026
1.041
0.972
1.002
0.995
0.901
0.947
1.005
1.011
0.275
0.995
0.998
89
16.53
ROIC%
32.19
29.33
27.70
30.45
28.91
31.13
30.38
27.77
27.23
26.97
16.80
27.77
29.12
43
24.49
Return on equity%
24.01
23.65
23.54
23.55
26.28
25.70
24.41
22.75
23.18
20.48
8.12
23.18
23.60
23
29.54
Return on assets%
8.41
5.94
4.60
3.37
1.33
1.73
4.06
3.68
6.14
6.94
25.17
4.06
4.33
31
3.19
EPSzł
4.83
5.46
6.28
6.10
6.87
7.27
8.26
8.00
9.04
9.04
3.46
5.64%
7.38%
—
26.35
EPS growth%
15.27
13.59
14.76
14.04
13.41
16.07
17.46
19.83
22.45
25.03
14.11
19.83
15.67
55
7.49
Bookvalue per shzł
1.51
1.59
1.37
1.26
1.11
0.97
1.00
0.92
0.82
0.72
3.59
(8.29%)
(7.81%)
—
1.10
FCF per sharezł
2.50
2.95
3.25
3.13
3.55
3.67
4.27
4.04
4.42
5.03
1.17
7.22%
7.21%
—
1.30
Dividend per shzł
5.64
5.10
4.58
4.22
4.23
4.42
4.81
4.75
4.56
4.33
5.21
0.48%
(1.81%)
—
28.45
Div yield (avg)%
14.84
16.61
15.62
12.94
12.88
12.56
15.54
12.82
15.22
18.05
13.48
15.22
15.03
45
12.14
Payout ratio%
24.49
22.94
22.07
23.41
25.66
26.20
27.40
26.18
26.43
25.19
22.63
26.20
25.43
21
3.165
Shares (diluted)M
2.355
2.580
2.684
2.732
2.697
2.800
2.559
2.710
3.019
2.893
3.253
1.41%
1.63%
38
28.33
Buyback yield%
5.51
6.81
7.29
9.71
11.65
12.28
11.58
9.29
9.14
9.61
26.41
9.61
9.45
84
0.912
D/E ratiox
1.815
1.817
1.862
1.834
2.150
2.479
2.879
2.963
2.972
3.563
1.686
2.963
2.314
40
24.46
Enterprise valuezł M
10.59
10.47
9.655
9.340
9.286
9.430
9.472
9.996
9.198
9.144
3.133
(0.31%)
(1.19%)
63
40.85
LT debtzł M
28.08
27.82
29.40
31.50
32.81
38.85
41.19
48.17
55.96
61.84
10.86
13.52%
8.14%
66
Cost of revenue
7.47%
1.02×
Operating expenses
6.87%
0.97×
Cash and investments
15.12%