25.41
Revenuezł M
25.13
27.45
28.82
31.40
33.03
34.95
38.11
40.13
43.54
46.48
27.92
7.07%
7.03%
37
26.42
Revenue growth%
25.51
23.67
23.50
25.89
27.79
25.56
25.90
26.15
23.88
22.31
21.13
25.56
25.53
27
29.83
Gross margin%
5.05
5.50
2.85
5.79
4.97
2.52
5.20
8.18
9.15
7.04
21.49
7.04
5.35
63
14.35
Operating margin%
10.10
11.44
13.06
12.64
14.90
13.61
11.97
12.08
9.84
7.64
4.33
11.97
12.02
84
27.14
Net margin%
12.87
15.65
14.87
15.44
15.82
14.95
16.33
18.31
15.32
15.61
8.15
15.61
15.52
36
6.880
P/E ratio (avg)x
24.78
23.70
22.00
20.51
18.16
19.19
17.34
18.57
20.17
20.91
29.62
19.19
20.34
52
7.403
EV/EBITx
44.40
46.94
47.23
54.03
58.97
61.36
69.43
78.17
85.91
98.12
35.61
78.17
60.17
95
13.25
FCF yield (avg)%
13.53
11.76
9.29
9.09
10.23
10.49
11.71
8.86
9.37
8.57
16.04
9.37
9.80
51
15.91
FCF margin%
7.87
8.61
9.31
9.75
7.63
4.83
7.52
10.40
12.63
11.50
20.37
10.40
8.96
15
1.094
FCF / Net incomex
1.406
1.334
1.418
1.398
1.281
1.338
1.472
1.333
1.227
1.396
1.513
1.338
1.367
54
21.49
ROIC%
4.82
4.85
7.53
9.23
6.61
6.02
4.84
6.71
3.73
3.53
11.61
4.84
5.43
31
2.89
Return on equity%
22.29
19.46
19.71
18.80
21.39
22.50
25.16
27.01
28.14
27.41
21.63
27.01
22.39
11
20.58
Return on assets%
21.05
23.32
25.62
28.51
30.58
31.63
31.99
32.58
31.44
31.46
2.49
31.63
31.01
45
0.81
EPSzł
5.04
4.53
4.54
4.81
4.48
4.72
4.95
5.06
4.52
4.36
0.89
(0.56%)
(0.93%)
—
28.45
EPS growth%
19.45
20.84
20.73
19.21
17.02
15.07
15.45
14.17
14.29
13.77
9.22
14.29
16.23
90
0.98
Bookvalue per shzł
2.38
2.05
1.95
1.95
2.00
1.69
1.81
1.90
2.04
1.72
4.16
(2.97%)
(2.67%)
—
2.36
FCF per sharezł
7.48
8.93
10.31
11.95
13.11
13.00
13.03
14.30
14.58
16.99
0.92
5.33%
9.04%
—
1.31
Dividend per shzł
3.91
3.67
4.01
4.07
4.25
4.10
4.21
4.38
4.21
3.89
3.12
(1.75%)
(0.78%)
—
19.50
Div yield (avg)%
35.58
34.01
31.04
31.76
30.82
28.48
26.10
27.59
28.09
25.75
8.48
27.59
29.65
8
7.09
Payout ratio%
24.28
24.53
26.74
23.86
24.73
22.74
23.87
24.93
25.73
27.10
24.39
24.93
24.63
80
7.234
Shares (diluted)M
6.368
6.368
6.526
6.831
6.070
6.375
6.511
6.824
6.612
6.688
7.319
1.96%
0.25%
86
19.29
Buyback yield%
18.39
19.28
19.12
17.69
17.72
15.42
17.70
19.97
22.18
22.17
27.85
19.97
18.75
38
1.501
D/E ratiox
0.662
0.659
0.642
0.682
0.677
0.682
0.773
0.830
0.803
0.886
1.477
0.803
0.682
33
23.58
Enterprise valuezł M
58.73
58.54
57.51
60.15
61.32
64.11
70.42
77.29
87.96
97.76
35.98
9.78%
6.46%
34
36.99
LT debtzł M
36.73
35.76
32.21
32.84
37.03
38.97
39.54
41.82
45.71
50.33
45.83
6.33%
3.14%
36
Cost of revenue
7.03%
1.00×
Operating expenses
7.05%
1.00×
Spread over hurdle
(5.14%)