52.66
Revenuezł M
25.32
27.89
30.72
33.65
35.88
38.62
41.90
44.34
47.70
51.05
57.15
7.31%
7.89%
15
26.13
Revenue growth%
3.47
3.58
2.63
0.40
0.46
0.79
1.87
0.40
0.40
0.40
13.79
0.40
0.62
42
10.94
Gross margin%
3.90
4.14
2.35
0.40
0.81
2.94
2.79
3.89
1.27
0.40
13.31
2.79
2.57
82
17.13
Operating margin%
27.16
26.63
25.95
23.67
25.02
26.61
25.65
23.90
22.90
20.95
15.32
23.90
25.33
72
15.92
Net margin%
20.31
18.80
17.90
17.16
18.28
16.19
14.90
15.45
16.25
18.78
8.15
16.19
17.53
87
24.83
P/E ratio (avg)x
14.26
13.99
15.63
15.21
17.70
18.03
17.00
16.74
15.82
17.11
24.83
17.00
16.28
89
13.84
EV/EBITx
13.69
14.13
15.69
18.08
20.22
21.34
21.69
22.33
24.88
27.78
32.13
22.33
20.78
74
11.14
FCF yield (avg)%
3.69
3.17
2.58
2.21
4.97
7.49
7.05
5.99
8.00
7.17
5.77
7.17
5.48
33
7.85
FCF margin%
15.56
16.51
13.53
11.16
12.61
15.04
17.65
18.48
16.79
14.20
4.54
16.79
15.30
27
0.412
FCF / Net incomex
1.534
1.532
1.609
1.758
1.957
2.156
1.947
2.147
2.374
2.455
1.340
2.156
1.952
36
6.39
ROIC%
29.40
29.16
31.39
30.70
32.10
29.38
31.32
32.90
35.05
33.95
25.47
32.90
31.35
52
20.88
Return on equity%
11.78
12.05
12.30
11.44
14.04
17.00
14.34
14.57
15.80
13.34
21.46
14.57
13.69
86
5.64
Return on assets%
0.40
1.34
1.02
0.40
0.40
0.40
0.40
0.40
0.40
0.40
15.73
0.40
0.40
26
5.61
EPSzł
3.38
3.37
3.42
3.96
3.74
3.73
3.88
4.02
4.32
4.50
6.12
3.77%
2.74%
—
13.18
EPS growth%
8.16
8.55
8.97
11.87
9.33
8.66
9.90
9.97
9.86
7.80
26.28
9.86
9.15
27
5.96
Bookvalue per shzł
2.77
2.95
2.59
2.33
2.13
2.15
2.05
2.05
2.12
2.09
2.70
(0.33%)
(3.65%)
—
3.69
FCF per sharezł
8.63
8.55
9.74
11.56
12.70
14.13
14.46
15.56
16.49
16.89
8.92
5.88%
6.76%
—
1.85
Dividend per shzł
3.35
3.32
3.68
4.11
4.38
4.37
4.68
4.26
4.45
4.16
7.08
(1.01%)
0.92%
—
20.23
Div yield (avg)%
18.11
16.83
14.94
15.68
18.14
17.50
16.80
18.71
18.18
15.30
3.83
17.50
17.16
14
25.22
Payout ratio%
26.73
28.22
28.91
26.36
28.16
30.54
29.46
29.89
29.93
32.49
4.78
29.93
29.18
68
4.607
Shares (diluted)M
4.852
5.607
5.830
6.510
7.421
7.891
8.804
9.214
9.985
10.46
4.563
7.10%
7.63%
77
25.91
Buyback yield%
7.47
7.11
9.67
6.72
5.63
7.21
9.54
9.90
8.03
8.77
18.76
8.77
7.75
43
0.855
D/E ratiox
0.968
1.011
1.055
1.128
1.134
1.244
1.435
1.450
1.635
1.832
0.712
1.450
1.189
70
29.75
Enterprise valuezł M
53.01
57.26
53.93
53.64
59.07
63.22
71.09
71.46
69.12
71.68
7.999
3.94%
2.67%
70
7.148
LT debtzł M
22.90
23.55
23.51
28.11
28.75
32.73
32.38
31.73
32.29
38.54
14.74
6.04%
5.66%
85
Cost of revenue
8.00%
1.01×
Operating expenses
7.73%
0.99×
Goodwill & intangibles
16.82%
Spread over hurdle
(3.75%)