13.72
Revenuezł M
31.13
31.73
33.20
33.85
34.94
35.57
36.93
37.64
39.15
40.47
14.61
2.98%
2.98%
85
12.89
Revenue growth%
25.78
28.37
27.41
24.93
26.76
27.10
24.97
27.04
29.84
29.32
10.87
27.10
27.07
44
22.48
Gross margin%
18.95
18.74
15.87
18.58
20.52
22.95
21.65
19.71
16.90
17.54
25.12
19.71
18.84
36
25.34
Operating margin%
25.21
27.50
27.43
29.69
27.94
25.84
28.43
29.51
30.21
27.32
9.01
28.43
27.72
68
18.91
Net margin%
20.38
19.26
17.61
20.60
18.76
17.73
16.18
15.78
16.83
19.02
15.57
16.83
18.25
26
12.14
P/E ratio (avg)x
38.10
35.35
31.53
33.60
33.03
32.89
34.02
30.09
27.66
24.18
29.43
30.09
32.96
73
7.009
EV/EBITx
21.99
24.20
27.09
30.95
34.52
39.77
39.83
40.13
40.42
45.65
18.55
40.13
37.15
58
14.39
FCF yield (avg)%
6.18
8.75
10.57
11.50
10.29
10.05
9.95
12.72
11.89
9.62
7.19
10.05
10.17
91
10.98
FCF margin%
19.77
20.39
20.29
18.34
17.14
17.90
18.30
20.60
20.96
18.41
10.15
18.41
19.09
63
0.226
FCF / Net incomex
1.816
2.105
2.125
2.087
2.387
2.520
2.917
3.311
3.654
3.476
0.739
3.311
2.453
34
22.88
ROIC%
17.50
19.32
22.30
21.40
23.20
23.10
23.70
25.40
23.62
25.36
3.41
23.70
23.15
85
11.63
Return on equity%
12.90
10.34
9.83
8.28
9.82
12.62
13.31
14.89
13.90
12.25
28.90
13.31
12.43
67
16.62
Return on assets%
22.80
20.27
20.45
23.15
25.79
25.29
25.20
27.76
26.60
28.92
2.11
26.60
25.25
86
0.21
EPSzł
0.74
0.82
0.78
0.87
0.93
0.87
0.83
0.96
0.90
1.00
0.24
1.46%
4.42%
—
11.89
EPS growth%
17.66
18.72
19.88
19.98
17.42
18.82
16.97
17.04
17.99
18.29
11.13
17.99
18.14
8
0.53
Bookvalue per shzł
0.44
0.39
0.37
0.37
0.35
0.39
0.41
0.41
0.37
0.34
0.44
(0.70%)
(2.35%)
—
0.83
FCF per sharezł
1.10
1.14
1.30
1.29
1.37
1.63
1.96
2.02
2.03
2.12
0.44
9.16%
8.59%
—
0.13
Dividend per shzł
0.44
0.39
0.37
0.35
0.34
0.37
0.37
0.37
0.39
0.38
0.72
2.62%
(2.21%)
—
10.94
Div yield (avg)%
22.83
24.11
26.62
23.75
22.15
22.95
24.55
23.31
25.92
27.78
13.44
24.55
23.93
89
22.93
Payout ratio%
14.36
13.94
16.43
16.36
17.47
14.95
17.36
15.05
15.94
18.66
9.79
15.94
16.15
75
30.83
Shares (diluted)M
42.40
44.52
42.39
39.63
41.34
47.49
48.80
55.02
51.85
54.77
29.60
5.79%
2.25%
40
11.88
Buyback yield%
14.51
13.45
13.27
10.69
13.03
13.75
15.61
14.40
14.58
16.28
8.79
14.58
14.08
77
0.984
D/E ratiox
0.826
0.903
0.929
0.915
0.913
0.983
1.025
1.085
1.283
1.383
1.179
1.085
0.956
60
20.64
Enterprise valuezł M
14.65
13.97
15.78
15.88
17.88
16.91
16.51
16.05
15.25
16.34
41.94
(1.78%)
0.59%
63
2.641
LT debtzł M
41.85
40.19
38.55
40.96
38.01
42.33
43.44
49.90
53.16
49.63
15.93
5.48%
1.80%
59
Cost of revenue
3.03%
1.00×
Operating expenses
2.81%
0.98×
Goodwill & intangibles
15.15%
Spread over hurdle
87.91%