30.95
Revenuezł M
22.61
24.52
26.48
28.25
30.41
32.46
34.60
36.64
39.05
41.81
33.36
6.57%
7.08%
81
3.78
Revenue growth%
21.91
24.15
22.62
23.40
20.51
21.58
21.37
23.89
21.14
19.05
14.12
21.37
21.75
94
19.24
Gross margin%
28.92
26.76
28.85
28.31
31.23
32.80
30.74
32.94
32.21
34.55
10.57
32.80
30.99
58
27.12
Operating margin%
29.57
26.99
25.21
22.47
24.14
22.64
23.77
24.03
21.99
24.98
7.41
23.77
24.08
18
17.81
Net margin%
28.21
28.00
27.75
30.34
27.55
28.25
28.58
25.97
24.93
22.10
9.93
25.97
27.87
85
24.58
P/E ratio (avg)x
11.49
11.40
9.759
9.920
10.23
9.320
9.412
8.371
7.385
7.663
34.79
8.371
9.585
22
16.70
EV/EBITx
22.79
19.87
18.57
19.85
17.40
18.68
18.00
17.02
16.74
14.98
11.43
17.02
18.28
54
3.04
FCF yield (avg)%
25.88
27.34
24.90
26.83
29.30
30.27
30.82
29.92
28.68
28.26
13.02
29.92
28.47
27
13.77
FCF margin%
17.02
17.90
19.01
21.06
21.58
19.48
19.24
17.05
17.84
16.57
13.03
17.84
18.46
46
1.133
FCF / Net incomex
0.803
0.795
0.860
0.887
0.904
1.001
1.051
1.033
1.054
1.150
1.530
1.051
0.953
74
24.92
ROIC%
1.83
1.51
3.67
5.70
5.24
5.87
7.70
8.74
8.74
9.89
25.18
8.74
5.78
58
24.86
Return on equity%
6.54
9.36
9.55
9.39
12.18
12.27
12.77
11.18
12.00
13.59
5.31
12.27
11.59
82
24.80
Return on assets%
9.64
10.51
8.93
8.65
5.99
6.78
9.64
7.08
5.26
3.65
18.04
6.78
7.86
58
2.33
EPSzł
0.99
1.05
1.20
1.22
1.25
1.23
1.37
1.33
1.35
1.26
2.39
0.16%
3.57%
—
21.90
EPS growth%
25.24
22.57
24.75
21.99
21.03
19.61
17.17
19.31
20.17
19.44
24.89
19.44
20.60
82
1.28
Bookvalue per shzł
3.73
4.20
4.19
4.22
4.56
5.02
4.76
5.28
5.55
5.35
1.02
3.26%
3.83%
—
3.71
FCF per sharezł
2.39
2.33
2.52
2.44
2.75
2.89
3.04
3.14
3.31
3.68
1.19
6.03%
4.00%
—
3.17
Dividend per shzł
0.74
0.72
0.67
0.69
0.65
0.72
0.70
0.63
0.69
0.74
3.82
2.58%
0.95%
—
13.86
Div yield (avg)%
19.03
21.00
21.19
21.94
22.91
25.76
23.71
25.29
22.96
21.11
27.78
23.71
22.43
64
17.13
Payout ratio%
9.66
7.85
6.34
7.30
4.94
7.02
6.63
6.52
9.50
11.40
13.64
7.02
7.16
71
6.583
Shares (diluted)M
6.975
6.779
7.133
6.832
7.066
6.682
7.166
7.903
8.536
9.251
6.340
5.54%
2.84%
80
29.37
Buyback yield%
20.90
19.97
19.50
18.85
16.31
18.90
16.77
14.04
12.07
10.93
16.96
14.04
17.81
35
0.248
D/E ratiox
1.048
1.168
1.140
1.262
1.440
1.700
1.716
1.894
2.012
2.228
1.709
1.894
1.570
93
22.66
Enterprise valuezł M
48.10
57.06
68.33
76.06
88.59
100.1
114.2
134.8
132.7
143.3
28.86
10.10%
12.56%
64
13.34
LT debtzł M
29.05
31.08
28.85
30.26
34.03
37.13
39.27
40.44
45.82
42.18
21.04
4.39%
3.70%
90
Cost of revenue
7.03%
1.00×
Operating expenses
8.61%
1.15×
Spread over hurdle
38.35%