24.73
Revenuezł M
126.9
127.3
130.5
129.1
127.2
130.2
129.7
132.2
130.1
131.4
26.19
0.66%
0.24%
18
2.87
Revenue growth%
16.42
17.13
15.41
18.16
18.08
17.52
17.65
17.98
18.62
17.65
9.98
17.65
17.65
61
14.34
Gross margin%
11.78
14.66
14.46
13.36
15.37
13.65
12.72
15.41
17.88
16.79
9.67
15.41
14.56
44
6.97
Operating margin%
7.83
5.48
4.85
7.58
8.24
7.73
7.79
9.18
10.45
7.46
16.57
7.79
7.76
80
10.24
Net margin%
0.40
0.62
1.68
0.40
0.40
0.40
1.28
2.73
1.85
1.07
27.22
1.28
0.85
64
18.22
P/E ratio (avg)x
9.212
9.446
9.162
9.034
7.932
7.714
8.005
8.542
7.664
8.406
10.01
8.005
8.474
17
29.80
EV/EBITx
19.31
19.60
19.34
18.47
17.92
17.08
18.13
19.01
21.65
21.10
30.66
19.01
19.16
61
26.95
FCF yield (avg)%
16.32
18.19
21.09
18.18
20.34
22.33
20.34
17.49
17.18
16.12
8.10
17.49
18.19
92
3.92
FCF margin%
26.38
24.04
24.12
24.48
21.53
20.25
22.12
20.75
20.73
20.85
23.88
20.75
21.82
12
0.856
FCF / Net incomex
2.131
2.338
2.526
2.619
2.683
2.943
2.929
2.945
2.889
3.454
0.997
2.943
2.786
37
25.63
ROIC%
25.55
23.18
23.08
22.49
22.46
20.25
22.56
21.35
19.61
19.22
17.11
20.25
22.47
9
3.74
Return on equity%
18.34
16.07
13.61
13.83
13.34
12.22
14.84
12.03
10.84
9.88
8.10
12.03
13.48
28
16.16
Return on assets%
19.60
19.22
17.80
20.53
19.22
21.28
23.30
21.90
23.63
25.08
4.38
23.30
20.90
53
1.71
EPSzł
2.41
2.53
2.88
2.96
2.73
2.91
3.23
3.58
3.97
4.10
1.83
8.45%
5.71%
—
5.59
EPS growth%
7.26
5.28
3.88
5.26
6.15
8.88
9.90
10.94
13.79
15.72
29.03
10.94
8.07
91
2.16
Bookvalue per shzł
2.37
2.68
2.58
2.56
2.58
2.63
2.76
2.72
2.93
2.81
0.59
1.78%
3.05%
—
1.51
FCF per sharezł
1.28
1.33
1.45
1.56
1.58
1.44
1.53
1.66
1.73
1.73
2.41
1.81%
3.83%
—
0.75
Dividend per shzł
0.33
0.35
0.34
0.36
0.38
0.40
0.40
0.36
0.34
0.35
2.50
(1.90%)
(1.02%)
—
8.28
Div yield (avg)%
29.33
26.51
25.41
26.53
23.77
23.99
25.67
22.76
24.90
24.68
29.18
24.68
25.15
80
11.27
Payout ratio%
9.37
6.59
8.75
10.16
9.88
11.05
8.45
11.10
9.25
9.20
13.97
9.25
9.31
33
35.77
Shares (diluted)M
28.49
28.78
25.75
22.50
21.04
19.45
17.71
17.89
17.62
15.35
36.20
(6.11%)
(7.17%)
86
8.25
Buyback yield%
6.77
5.28
6.53
9.11
9.23
6.24
7.46
8.12
5.64
6.02
14.01
6.24
6.65
85
1.493
D/E ratiox
0.567
0.556
0.625
0.611
0.603
0.624
0.604
0.621
0.604
0.576
0.248
0.604
0.604
71
96.23
Enterprise valuezł M
142.7
162.9
190.1
214.1
241.1
281.9
299.1
342.1
370.6
439.8
65.78
12.77%
13.33%
84
95.86
LT debtzł M
109.5
110.9
105.8
110.8
110.4
104.3
95.56
93.21
104.1
118.0
39.73
1.35%
1.09%
14
Cost of revenue
0.24%
1.00×
Operating expenses
0.22%
1.00×
Cash and investments
15.68%
Spread over hurdle
(1.13%)