11.74
Revenuezł M
48.51
48.61
48.56
50.02
49.34
50.34
51.66
53.25
53.36
54.54
12.73
2.03%
1.30%
39
12.30
Revenue growth%
19.41
19.96
21.02
22.56
19.66
21.90
24.38
23.95
21.67
20.02
2.98
21.90
21.35
7
22.98
Gross margin%
7.82
4.83
2.78
4.31
6.96
8.11
8.08
6.62
5.62
4.83
17.02
6.62
6.12
48
2.41
Operating margin%
23.84
22.24
22.04
22.43
20.27
21.27
19.45
19.60
18.78
17.33
20.74
19.45
20.77
62
2.53
Net margin%
26.17
26.41
28.82
30.87
28.91
26.15
23.91
25.51
27.93
29.07
17.80
26.15
27.17
93
26.36
P/E ratio (avg)x
28.54
27.09
25.93
22.71
23.89
24.90
21.82
22.58
21.57
22.21
25.24
22.21
23.30
82
31.48
EV/EBITx
37.41
40.47
41.09
45.42
51.83
51.51
49.89
55.50
59.10
65.60
19.18
55.50
50.70
62
22.26
FCF yield (avg)%
6.11
5.76
4.58
2.34
4.40
5.25
8.17
9.10
9.04
6.19
16.80
8.17
5.93
56
14.71
FCF margin%
19.09
18.93
16.02
18.50
17.08
18.65
15.67
18.08
19.57
19.73
7.00
18.65
18.57
7
1.401
FCF / Net incomex
1.162
1.277
1.280
1.265
1.417
1.463
1.627
1.593
1.641
1.783
0.250
1.627
1.440
80
18.47
ROIC%
11.53
12.30
14.04
13.76
12.37
12.43
13.50
15.03
14.77
16.15
13.52
14.77
13.63
8
5.81
Return on equity%
2.08
1.47
4.42
6.63
7.41
5.48
5.60
4.19
4.63
5.21
17.20
5.21
4.92
36
27.04
Return on assets%
14.71
16.67
15.44
17.60
17.70
19.15
20.48
20.05
18.63
18.20
12.61
19.15
17.95
85
1.76
EPSzł
0.71
0.74
0.64
0.65
0.58
0.57
0.62
0.56
0.54
0.52
1.96
(2.39%)
(4.53%)
—
26.16
EPS growth%
14.35
12.22
10.52
10.65
11.64
9.16
11.02
8.65
11.24
12.19
25.73
11.02
11.13
76
1.54
Bookvalue per shzł
2.34
2.55
2.50
2.66
3.09
3.39
3.72
4.34
4.37
4.77
0.45
9.09%
8.80%
—
1.09
FCF per sharezł
0.88
0.93
0.82
0.74
0.72
0.67
0.67
0.70
0.62
0.57
1.13
(4.62%)
(4.77%)
—
1.66
Dividend per shzł
1.78
1.79
2.02
1.95
2.00
2.06
2.47
2.80
2.78
3.28
1.84
10.47%
6.22%
—
21.62
Div yield (avg)%
26.75
25.32
23.06
21.02
22.37
19.83
22.76
20.01
19.93
21.71
26.65
20.01
22.04
78
12.57
Payout ratio%
0.40
0.66
0.40
1.11
2.74
2.08
2.00
1.94
2.65
4.72
2.99
2.08
1.97
65
23.91
Shares (diluted)M
23.18
20.71
20.27
21.07
21.09
20.77
20.70
22.52
21.44
19.10
24.02
(1.97%)
(1.59%)
91
25.63
Buyback yield%
28.13
28.76
27.68
27.18
27.30
25.43
24.62
23.75
25.81
24.63
29.84
24.63
26.50
80
1.148
D/E ratiox
1.777
1.752
1.916
1.936
1.828
1.800
1.758
1.848
2.113
2.424
1.729
1.848
1.838
20
59.31
Enterprise valuezł M
6.473
6.873
7.109
7.209
8.728
8.753
9.198
9.077
9.216
10.44
9.764
3.64%
6.26%
43
17.84
LT debtzł M
17.16
17.40
16.90
14.54
15.32
15.20
15.19
16.14
14.57
15.75
31.92
0.55%
(0.41%)
47
Cost of revenue
1.22%
0.99×
Operating expenses
1.37%
1.01×
Spread over hurdle
(3.85%)