12.78
Revenuezł M
21.57
22.16
22.29
22.60
23.35
23.78
24.44
25.19
26.03
27.24
13.32
3.13%
2.77%
62
12.26
Revenue growth%
29.05
28.75
28.71
26.64
27.61
30.23
31.21
32.08
29.86
32.15
11.43
31.21
29.45
72
24.70
Gross margin%
20.64
18.65
19.64
21.30
20.85
18.12
15.79
13.90
12.82
15.68
29.72
15.68
18.38
36
12.03
Operating margin%
22.25
22.39
20.13
21.86
20.36
17.55
19.81
16.92
18.53
17.95
19.00
17.95
19.97
82
29.73
Net margin%
30.66
32.67
31.14
31.23
33.87
32.61
31.92
34.22
32.11
33.35
21.12
32.61
32.36
12
34.35
P/E ratio (avg)x
30.33
32.92
38.39
37.73
44.46
51.16
60.80
68.30
81.57
97.41
18.05
68.30
47.81
9
35.37
EV/EBITx
20.89
21.51
21.23
23.35
25.63
27.65
28.47
30.33
35.49
40.84
22.74
30.33
26.64
75
8.58
FCF yield (avg)%
12.58
9.99
12.65
14.75
13.36
12.89
11.14
12.98
11.25
12.70
5.20
12.70
12.67
30
14.26
FCF margin%
7.65
8.09
9.34
6.44
5.68
5.57
5.14
7.70
7.39
5.49
7.49
5.57
6.92
61
0.210
FCF / Net incomex
0.793
0.885
0.943
0.917
0.911
0.885
0.933
0.878
0.893
0.892
0.278
0.892
0.892
60
26.96
ROIC%
7.80
6.96
8.14
7.16
7.68
7.69
8.26
8.93
5.97
4.97
28.24
7.69
7.68
52
16.67
Return on equity%
30.20
29.71
28.84
26.68
28.46
30.14
32.03
32.28
31.78
30.49
2.25
31.78
30.17
52
4.18
Return on assets%
15.29
17.57
18.74
17.63
18.27
15.43
14.78
12.30
13.98
12.82
6.01
13.98
15.36
35
0.82
EPSzł
1.70
1.92
1.92
2.23
2.56
2.92
2.81
2.69
2.67
3.05
0.84
3.61%
6.03%
—
2.33
EPS growth%
21.35
20.88
23.85
26.07
24.38
25.16
23.94
22.89
23.72
21.34
16.51
23.72
23.78
48
0.54
Bookvalue per shzł
0.26
0.26
0.28
0.26
0.24
0.24
0.22
0.23
0.24
0.22
0.30
(1.63%)
(1.56%)
—
0.74
FCF per sharezł
1.28
1.40
1.38
1.40
1.51
1.73
1.80
1.83
2.17
2.19
0.18
7.67%
6.82%
—
1.10
Dividend per shzł
0.64
0.67
0.66
0.68
0.62
0.64
0.70
0.80
0.85
0.97
0.26
9.60%
3.57%
—
12.63
Div yield (avg)%
2.53
2.54
0.40
2.86
5.32
4.55
6.32
7.50
6.69
8.44
7.22
6.69
4.93
29
3.14
Payout ratio%
27.95
29.20
31.73
33.59
30.87
33.73
33.91
35.12
34.36
36.17
9.98
34.36
33.66
67
4.917
Shares (diluted)M
5.942
6.044
6.343
6.307
7.400
8.026
8.805
10.38
12.21
13.68
5.051
13.08%
8.57%
90
16.53
Buyback yield%
7.13
8.70
8.85
10.03
10.68
8.97
10.27
12.62
9.70
11.88
17.32
10.27
9.87
55
1.100
D/E ratiox
1.816
1.621
1.798
1.695
1.754
1.651
1.753
1.629
1.617
1.668
0.283
1.651
1.682
50
6.677
Enterprise valuezł M
8.550
8.378
9.144
10.69
10.29
11.52
11.62
11.90
11.94
11.48
6.275
2.22%
4.15%
88
22.58
LT debtzł M
3.425
3.622
3.881
3.957
3.872
3.848
4.468
4.746
4.698
5.265
7.221
6.34%
3.57%
51
Cost of revenue
2.71%
0.99×
Operating expenses
2.39%
0.96×
Goodwill & intangibles
13.27%