0.150
Revenuezł M
2.488
2.535
2.556
2.600
2.609
2.597
2.654
2.645
2.744
2.827
0.154
1.61%
1.25%
92
13.12
Revenue growth%
8.10
8.32
7.93
5.03
7.36
7.57
5.58
7.94
8.77
7.02
19.81
7.57
7.75
14
17.03
Gross margin%
15.05
16.56
17.73
20.25
18.16
15.50
17.06
18.00
15.17
18.00
25.93
17.06
17.40
47
18.26
Operating margin%
2.90
0.51
0.40
0.88
2.27
1.62
4.42
3.19
5.66
7.90
10.99
4.42
2.59
41
27.09
Net margin%
25.07
22.66
24.38
22.11
24.61
25.75
26.89
25.60
26.08
28.68
17.30
26.08
25.33
27
36.83
P/E ratio (avg)x
27.02
26.89
29.32
30.82
31.22
26.75
28.63
29.20
25.10
24.01
24.38
26.75
27.82
82
22.60
EV/EBITx
28.20
27.87
26.58
30.58
34.66
38.15
37.09
41.26
46.82
45.60
33.21
41.26
35.88
60
20.50
FCF yield (avg)%
16.95
19.22
16.91
18.22
19.06
20.39
17.55
15.76
16.17
16.22
20.89
16.22
17.25
63
15.78
FCF margin%
0.40
0.40
2.59
3.80
4.60
5.41
6.57
6.17
4.39
2.55
27.35
5.41
4.09
36
0.887
FCF / Net incomex
0.187
0.185
0.175
0.169
0.169
0.181
0.161
0.143
0.125
0.129
0.992
0.143
0.169
16
13.01
ROIC%
32.45
34.29
34.56
31.65
34.13
36.78
36.01
34.24
33.34
35.49
3.11
35.49
34.26
26
25.76
Return on equity%
8.58
7.32
5.67
5.84
5.69
4.90
5.31
5.88
6.99
9.61
9.44
5.88
5.86
23
29.82
Return on assets%
26.05
24.52
27.36
30.33
30.27
32.63
32.13
32.31
33.46
36.41
17.02
32.63
31.23
43
0.22
EPSzł
0.20
0.21
0.22
0.20
0.23
0.22
0.23
0.24
0.23
0.22
0.23
(0.67%)
1.89%
—
24.43
EPS growth%
2.20
4.31
1.72
0.40
2.49
1.73
3.82
5.47
5.13
3.98
4.53
3.98
3.16
37
0.23
Bookvalue per shzł
0.22
0.22
0.20
0.22
0.20
0.20
0.21
0.19
0.18
0.20
0.09
0.01%
(0.44%)
—
0.19
FCF per sharezł
0.18
0.18
0.19
0.21
0.22
0.22
0.21
0.25
0.28
0.30
0.11
7.05%
5.03%
—
0.04
Dividend per shzł
0.23
0.25
0.25
0.28
0.26
0.25
0.26
0.28
0.29
0.28
0.25
1.25%
2.65%
—
15.25
Div yield (avg)%
14.89
12.41
10.30
7.47
6.69
4.13
5.12
2.80
4.28
6.02
15.07
4.28
6.35
36
6.09
Payout ratio%
14.27
13.75
12.77
10.06
9.30
11.20
12.91
12.84
11.06
10.74
13.69
11.20
11.98
41
4.985
Shares (diluted)M
7.764
7.950
8.734
8.582
9.227
8.435
8.261
7.827
8.115
8.704
4.863
(1.16%)
2.11%
16
4.09
Buyback yield%
34.33
34.84
35.71
36.29
34.75
36.01
35.29
32.63
29.70
30.21
17.04
32.63
34.80
7
1.385
D/E ratiox
1.200
1.140
1.103
1.144
1.140
1.177
1.100
1.160
1.070
1.009
0.225
1.100
1.140
86
3.196
Enterprise valuezł M
2.291
2.123
2.004
2.058
1.997
1.950
2.082
2.162
1.964
1.885
0.157
(1.15%)
(2.19%)
79
0.861
LT debtzł M
1.321
1.162
1.090
1.074
1.075
0.993
1.065
1.038
1.115
1.074
1.547
(0.02%)
(1.11%)
37
Cost of revenue
1.19%
0.99×
Operating expenses
0.56%
0.93×
Goodwill & intangibles
17.04%
Spread over hurdle
(5.59%)