5.030
Revenuezł M
13.81
14.24
14.53
14.85
15.24
15.68
15.89
16.75
17.52
18.17
5.426
3.58%
3.39%
84
9.89
Revenue growth%
32.33
34.74
32.70
33.97
31.13
30.49
30.70
29.84
31.76
29.32
14.51
30.49
31.44
50
3.94
Gross margin%
20.51
22.57
21.01
23.96
22.15
21.42
18.87
19.75
22.37
20.65
2.30
20.65
21.22
73
4.80
Operating margin%
13.25
15.63
14.95
12.91
15.68
15.24
14.15
15.56
13.22
10.58
6.94
14.15
14.55
10
12.94
Net margin%
7.83
7.33
8.89
7.30
5.86
8.04
7.87
5.13
6.54
7.45
24.41
7.45
7.39
8
34.99
P/E ratio (avg)x
33.25
36.96
39.89
43.00
39.89
39.24
41.40
38.46
35.28
36.77
37.20
38.46
38.85
34
23.44
EV/EBITx
32.05
31.93
36.45
40.87
44.36
47.39
48.84
53.91
59.41
62.92
30.78
53.91
45.87
69
22.32
FCF yield (avg)%
7.25
7.52
5.39
3.80
1.09
2.11
1.60
3.19
4.96
2.76
4.16
2.76
3.50
33
7.84
FCF margin%
11.29
8.46
10.88
12.13
11.17
9.56
12.39
12.08
12.85
14.76
8.93
12.39
11.69
5
1.572
FCF / Net incomex
0.873
0.799
0.768
0.757
0.734
0.749
0.653
0.596
0.534
0.498
1.750
0.596
0.742
44
23.34
ROIC%
11.94
12.49
9.83
11.41
10.21
9.45
10.81
8.91
6.33
8.83
26.11
8.91
10.02
72
14.09
Return on equity%
31.93
30.06
28.87
31.28
30.97
32.87
31.34
31.86
32.03
31.50
29.25
31.86
31.42
51
11.78
Return on assets%
26.18
26.55
27.95
25.18
24.02
22.40
23.01
21.42
24.25
23.99
13.37
23.01
24.13
67
0.59
EPSzł
0.58
0.53
0.48
0.49
0.48
0.48
0.51
0.47
0.43
0.44
0.63
(1.83%)
(2.78%)
—
10.37
EPS growth%
22.14
22.31
21.20
21.45
22.69
24.64
24.94
25.61
28.27
27.27
11.70
25.61
23.67
83
0.34
Bookvalue per shzł
0.85
0.90
0.99
0.94
1.04
1.11
1.21
1.28
1.46
1.58
0.37
8.70%
6.45%
—
0.49
FCF per sharezł
0.17
0.19
0.20
0.20
0.19
0.18
0.18
0.19
0.20
0.22
0.37
2.56%
1.92%
—
0.34
Dividend per shzł
0.28
0.32
0.33
0.35
0.41
0.42
0.45
0.48
0.50
0.50
0.15
4.00%
7.24%
—
11.46
Div yield (avg)%
13.11
15.30
15.98
17.26
15.71
14.70
13.18
13.87
14.59
14.57
16.73
14.57
14.65
22
20.88
Payout ratio%
18.68
21.33
24.30
26.89
25.82
27.99
28.79
27.74
26.89
28.15
17.01
27.99
26.89
35
23.26
Shares (diluted)M
17.88
18.34
19.46
21.63
23.67
25.68
28.29
30.23
28.23
27.82
23.04
3.29%
3.35%
34
5.51
Buyback yield%
20.98
22.54
24.37
24.84
22.45
20.46
17.55
20.14
22.54
21.49
15.83
20.46
21.97
91
1.024
D/E ratiox
0.611
0.606
0.602
0.604
0.641
0.595
0.655
0.631
0.669
0.714
1.491
0.655
0.621
68
14.78
Enterprise valuezł M
20.55
23.17
26.52
30.06
33.85
35.66
41.80
41.28
40.17
42.98
11.70
4.89%
8.82%
92
5.301
LT debtzł M
19.67
19.51
20.63
21.97
21.65
25.43
24.96
23.93
26.35
25.87
14.57
3.63%
4.41%
36
Cost of revenue
3.04%
0.97×
Operating expenses
4.05%
1.07×
Cash and investments
18.47%
Goodwill & intangibles
15.28%
Spread over hurdle
(4.06%)