11.64
Revenuezł M
25.06
24.68
24.52
24.30
24.57
25.09
24.87
24.79
25.32
25.54
12.45
0.77%
0.29%
26
28.05
Revenue growth%
18.73
19.46
18.82
20.47
17.79
19.04
17.72
16.88
17.69
17.42
19.33
17.69
18.26
70
4.79
Gross margin%
8.32
10.18
8.51
7.89
8.60
6.47
4.26
5.81
3.17
2.26
4.95
4.26
7.18
94
16.03
Operating margin%
18.43
21.13
20.42
22.62
25.43
27.58
25.16
26.28
26.80
26.08
10.87
26.28
25.29
13
12.38
Net margin%
11.82
11.76
12.31
10.00
10.44
10.13
12.01
14.20
16.88
18.43
3.39
14.20
11.92
59
34.96
P/E ratio (avg)x
41.30
45.39
53.04
62.76
73.99
76.63
90.14
89.53
89.68
89.87
13.78
89.68
75.31
20
25.13
EV/EBITx
27.59
26.65
26.09
28.02
27.39
23.83
20.58
20.96
22.76
22.69
22.30
22.69
24.96
16
29.41
FCF yield (avg)%
35.16
33.15
35.70
32.84
31.42
31.58
33.98
33.36
33.99
33.26
10.47
33.36
33.31
58
3.92
FCF margin%
32.98
34.38
33.77
32.92
35.69
33.61
32.97
35.47
34.11
31.76
16.76
33.61
33.69
51
0.561
FCF / Net incomex
1.013
0.899
0.915
0.922
0.957
0.854
0.929
1.034
1.130
1.217
0.753
1.034
0.943
26
20.24
ROIC%
26.74
27.61
29.09
27.44
29.81
28.60
30.66
28.90
26.59
28.86
3.45
28.86
28.73
9
27.48
Return on equity%
13.92
16.87
16.19
15.03
16.31
15.82
16.91
17.80
19.69
17.43
21.96
17.43
16.59
91
25.77
Return on assets%
10.11
10.04
12.15
13.43
14.89
17.67
15.75
18.59
16.36
18.57
5.35
17.67
15.32
30
0.20
EPSzł
0.08
0.09
0.09
0.10
0.10
0.10
0.11
0.11
0.12
0.14
0.22
5.69%
6.44%
—
25.75
EPS growth%
34.44
32.47
34.11
34.25
33.59
31.36
30.83
28.96
27.46
27.97
13.22
28.96
31.92
73
0.26
Bookvalue per shzł
0.27
0.28
0.29
0.33
0.34
0.41
0.49
0.49
0.54
0.64
0.18
13.12%
9.19%
—
0.19
FCF per sharezł
0.12
0.14
0.14
0.17
0.16
0.16
0.15
0.18
0.19
0.19
0.15
3.01%
4.85%
—
0.15
Dividend per shzł
0.40
0.38
0.35
0.41
0.48
0.48
0.47
0.51
0.53
0.49
0.05
0.44%
3.00%
—
2.80
Div yield (avg)%
20.10
22.20
22.05
22.32
20.86
23.63
21.78
22.85
21.49
18.69
5.33
21.78
21.92
86
14.73
Payout ratio%
10.82
12.96
12.34
13.26
15.03
15.11
14.81
17.70
15.61
17.86
5.09
15.61
14.92
52
33.39
Shares (diluted)M
56.00
57.43
68.12
69.49
79.93
85.33
83.05
89.98
90.76
88.82
32.82
2.13%
5.65%
26
5.15
Buyback yield%
15.49
14.29
13.75
11.60
11.15
10.32
12.57
14.04
12.55
10.68
18.09
12.55
12.56
24
0.953
D/E ratiox
1.689
1.614
1.564
1.800
1.825
2.068
2.078
1.992
2.297
2.549
0.467
2.078
1.908
83
23.35
Enterprise valuezł M
25.69
24.74
25.39
28.64
28.52
27.43
28.49
31.23
29.77
31.41
5.392
1.94%
2.75%
21
17.07
LT debtzł M
14.38
17.16
18.35
20.01
21.19
25.05
27.37
32.05
34.23
34.62
16.03
10.31%
9.97%
61
Cost of revenue
0.07%
0.98×
Operating expenses
0.28%
1.00×
Goodwill & intangibles
16.88%
Property and equipment
16.80%
Spread over hurdle
13.17%