45.93
Revenuezł M
45.93
47.97
49.59
53.04
55.20
57.49
59.62
62.05
65.81
69.52
49.99
4.72%
4.72%
14
9.37
Revenue growth%
5.67
5.42
3.75
5.67
5.60
8.60
6.05
7.66
5.93
8.56
16.73
7.66
5.80
57
26.81
Gross margin%
15.78
14.39
16.81
18.13
20.29
22.60
24.23
23.74
21.64
19.23
7.85
22.60
19.76
12
25.81
Operating margin%
21.72
22.57
24.52
23.37
25.79
24.78
24.94
24.97
25.87
24.53
12.52
24.94
24.66
12
18.47
Net margin%
8.43
10.38
11.98
10.68
11.74
11.81
10.39
8.80
11.51
10.76
8.90
10.76
10.72
43
36.45
P/E ratio (avg)x
35.34
31.80
29.89
32.01
31.24
34.68
38.15
36.12
36.14
34.51
23.31
36.12
34.59
62
11.37
EV/EBITx
15.51
13.68
12.85
13.85
12.66
11.09
11.70
10.78
9.470
9.823
6.509
10.78
12.18
75
17.46
FCF yield (avg)%
25.59
25.36
22.91
20.49
18.05
17.16
19.40
18.27
20.55
19.97
4.72
19.40
20.23
24
5.17
FCF margin%
12.15
13.90
12.63
14.69
16.88
18.29
15.31
13.59
15.39
18.07
7.79
15.39
15.00
84
0.262
FCF / Net incomex
0.977
1.067
1.120
1.087
1.234
1.375
1.405
1.562
1.469
1.499
0.156
1.469
1.305
68
24.69
ROIC%
15.56
17.71
16.79
14.39
16.97
17.09
14.81
17.17
19.27
21.26
10.78
17.17
17.03
45
16.34
Return on equity%
4.53
3.17
0.75
0.70
3.29
2.76
5.02
7.86
8.01
8.75
9.91
7.86
3.91
73
11.18
Return on assets%
0.40
0.40
0.79
2.44
1.56
2.59
0.40
0.40
3.18
2.10
24.03
2.10
1.18
57
2.82
EPSzł
1.91
2.10
1.96
1.86
1.73
1.84
2.12
2.28
2.22
2.47
3.11
7.42%
2.60%
—
6.74
EPS growth%
23.95
23.10
23.94
26.82
27.30
27.53
24.64
22.45
19.69
17.91
11.74
22.45
23.95
22
1.61
Bookvalue per shzł
0.44
0.46
0.46
0.48
0.52
0.47
0.48
0.43
0.41
0.43
2.05
(3.79%)
(1.51%)
—
1.22
FCF per sharezł
0.61
0.63
0.63
0.59
0.58
0.57
0.57
0.57
0.57
0.55
2.71
(1.11%)
(1.20%)
—
1.64
Dividend per shzł
1.45
1.48
1.52
1.68
1.69
1.71
1.56
1.60
1.40
1.43
1.90
(3.27%)
0.45%
—
18.47
Div yield (avg)%
24.54
23.92
25.01
22.31
22.01
23.42
25.35
27.88
26.51
27.25
22.66
26.51
24.78
35
10.95
Payout ratio%
19.89
21.00
19.95
17.35
18.91
17.10
19.45
18.29
17.12
16.61
14.83
17.12
18.60
38
9.416
Shares (diluted)M
11.43
12.31
12.59
13.95
13.60
13.80
12.38
12.13
11.56
11.64
9.412
(3.06%)
0.55%
24
14.00
Buyback yield%
3.11
2.88
2.67
1.03
0.40
1.05
0.40
0.53
3.17
5.77
9.90
1.05
1.86
26
0.497
D/E ratiox
1.948
1.912
1.936
1.905
2.021
2.184
2.471
2.487
2.461
2.556
0.388
2.471
2.102
66
32.55
Enterprise valuezł M
40.69
45.42
52.46
57.22
62.41
74.57
80.82
85.84
87.59
86.25
4.237
6.68%
9.45%
6
14.83
LT debtzł M
6.927
6.563
6.085
6.653
6.934
6.686
6.858
6.834
6.938
7.542
3.967
1.69%
1.91%
45
Cost of revenue
4.72%
1.00×
Operating expenses
5.05%
1.03×
Cash and investments
15.96%
Spread over hurdle
(3.08%)