113.5
Revenuezł M
562.1
579.4
598.0
590.4
598.6
615.7
627.6
637.7
650.5
650.9
126.6
1.69%
1.48%
83
5.54
Revenue growth%
4.81
5.02
2.64
4.46
3.17
3.64
3.90
1.64
2.75
2.22
4.30
2.75
3.40
9
19.98
Gross margin%
7.02
4.60
2.85
2.78
1.47
2.83
3.18
0.77
2.73
5.46
5.98
2.83
2.84
52
3.86
Operating margin%
25.14
26.88
29.05
30.99
28.29
29.08
28.97
27.23
26.94
26.18
20.57
27.23
27.76
54
21.64
Net margin%
1.47
3.29
1.86
2.21
3.09
4.92
5.77
4.63
7.33
8.78
19.15
5.77
3.96
64
6.857
P/E ratio (avg)x
5.289
4.911
4.588
4.617
4.853
4.541
3.954
3.929
3.374
2.996
34.47
3.929
4.565
90
17.04
EV/EBITx
31.56
27.64
28.86
26.06
22.56
20.69
18.80
16.98
14.95
13.75
9.456
16.98
21.63
14
14.90
FCF yield (avg)%
16.19
17.55
14.76
12.89
10.57
7.94
8.25
7.15
7.04
8.78
8.94
7.94
9.68
29
9.50
FCF margin%
10.64
10.30
11.58
9.06
10.23
10.08
8.57
6.42
7.77
8.30
17.26
8.30
9.57
39
1.199
FCF / Net incomex
0.599
0.595
0.580
0.589
0.594
0.597
0.622
0.645
0.661
0.604
0.464
0.622
0.598
20
11.29
ROIC%
21.14
21.82
21.45
18.68
21.44
18.54
19.96
20.46
20.65
17.90
20.49
19.96
20.55
83
29.89
Return on equity%
12.19
13.76
14.54
17.04
14.05
14.23
16.75
18.39
17.43
18.55
13.61
17.43
15.64
65
8.38
Return on assets%
19.41
18.53
19.17
20.15
18.76
17.42
19.20
18.39
20.68
19.80
11.65
19.20
19.19
52
4.86
EPSzł
25.69
27.58
29.10
32.74
39.28
45.34
44.27
43.08
42.07
48.77
5.16
4.42%
7.53%
—
6.26
EPS growth%
9.07
11.64
13.44
14.80
15.50
14.87
13.21
13.88
15.71
16.81
24.80
14.87
14.34
52
8.83
Bookvalue per shzł
4.92
5.07
5.30
5.27
5.12
4.96
4.62
4.53
4.47
4.60
4.05
(2.13%)
(1.33%)
—
8.32
FCF per sharezł
9.54
10.48
11.92
12.03
12.98
14.54
14.79
14.11
15.47
15.24
10.13
3.26%
5.72%
—
11.72
Dividend per shzł
8.91
10.54
11.59
13.30
14.87
16.18
16.51
17.55
17.01
16.34
4.04
1.90%
6.55%
—
9.12
Div yield (avg)%
18.86
18.53
18.91
20.04
21.00
21.59
22.83
21.22
21.30
22.25
26.12
21.59
21.11
20
4.35
Payout ratio%
19.80
20.46
22.77
23.91
24.61
25.34
23.02
24.34
24.26
26.24
27.61
24.34
24.08
91
43.15
Shares (diluted)M
44.30
46.75
48.15
46.07
50.90
49.41
47.59
45.04
46.19
50.11
42.72
(0.31%)
0.33%
57
20.41
Buyback yield%
24.16
26.17
27.44
30.26
31.77
34.00
34.87
35.45
36.14
37.93
22.44
35.45
32.88
31
0.742
D/E ratiox
2.367
2.386
2.480
2.974
3.539
4.109
4.156
4.506
5.334
5.948
1.594
4.506
3.824
74
98.01
Enterprise valuezł M
574.1
589.8
642.2
627.1
698.5
770.8
821.6
872.0
821.1
821.3
438.2
3.29%
3.93%
25
677.3
LT debtzł M
379.4
419.2
416.1
406.8
431.1
480.5
458.2
490.2
461.4
483.0
231.4
2.30%
2.17%
26
Cost of revenue
1.49%
1.00×
Operating expenses
1.47%
1.00×