2.747
Revenuezł M
5.091
5.299
5.478
5.760
5.867
6.196
6.445
6.568
6.756
7.059
2.916
3.77%
3.94%
32
29.11
Revenue growth%
3.89
6.06
3.55
4.45
1.81
1.23
0.78
0.40
1.16
1.79
28.55
1.16
1.80
5
18.33
Gross margin%
14.15
15.12
14.56
13.68
11.03
9.31
10.79
13.05
15.33
17.61
4.98
13.05
13.92
37
18.09
Operating margin%
2.03
0.40
0.40
0.68
1.40
0.40
1.31
2.43
3.48
4.00
4.11
2.43
1.36
70
9.28
Net margin%
4.68
3.75
1.88
0.40
0.40
0.40
2.54
2.41
0.40
2.74
29.07
2.41
2.15
29
20.12
P/E ratio (avg)x
23.67
23.56
20.72
17.92
15.58
16.35
14.18
12.68
11.85
10.56
7.748
12.68
15.96
21
28.63
EV/EBITx
21.40
24.87
29.93
32.22
31.19
30.39
34.39
36.54
36.91
37.57
19.97
36.54
31.70
95
10.89
FCF yield (avg)%
30.85
33.82
35.96
37.11
35.87
33.42
36.20
37.08
36.14
33.16
9.25
36.14
35.92
15
7.07
FCF margin%
17.76
16.65
14.30
17.03
19.75
18.58
18.17
15.59
15.33
15.76
28.61
15.76
16.84
25
1.747
FCF / Net incomex
0.221
0.229
0.194
0.201
0.183
0.197
0.183
0.167
0.149
0.144
0.802
0.167
0.189
30
10.57
ROIC%
12.53
9.85
11.74
11.10
13.05
10.25
8.93
10.38
11.45
9.80
3.95
10.25
10.74
21
16.48
Return on equity%
17.72
17.80
16.45
13.83
11.64
12.24
15.21
13.13
14.17
13.21
10.25
13.21
14.00
27
29.96
Return on assets%
18.15
16.54
14.02
11.34
11.12
12.10
14.15
16.50
17.76
16.59
13.08
16.50
15.32
46
0.98
EPSzł
2.00
1.87
1.86
2.01
1.91
1.85
2.06
2.33
2.24
2.20
1.07
2.88%
2.18%
—
10.56
EPS growth%
4.12
3.90
3.75
1.16
0.40
0.40
2.18
3.09
1.87
0.40
2.25
1.87
2.02
88
2.55
Bookvalue per shzł
2.78
3.13
3.45
3.46
3.31
3.77
4.47
4.51
4.41
5.14
2.09
9.19%
6.97%
—
1.79
FCF per sharezł
2.78
3.10
2.87
3.15
3.37
3.67
3.45
3.53
3.48
3.54
1.44
1.01%
2.80%
—
1.70
Dividend per shzł
1.13
1.18
1.23
1.11
1.10
1.19
1.13
0.99
0.96
0.89
2.52
(4.17%)
(1.89%)
—
24.71
Div yield (avg)%
13.22
11.71
8.76
7.07
5.21
4.02
2.92
0.40
1.46
0.56
27.10
1.46
4.61
68
2.81
Payout ratio%
30.63
28.17
26.66
26.06
24.39
22.34
22.89
21.97
24.64
21.79
14.58
22.34
24.51
85
1.596
Shares (diluted)M
1.953
1.833
1.754
1.657
1.881
2.025
2.033
2.329
2.241
2.347
1.633
4.52%
1.75%
40
8.81
Buyback yield%
5.71
2.87
2.49
2.16
2.78
3.25
0.40
0.40
0.40
0.40
25.27
0.40
2.33
11
0.695
D/E ratiox
0.767
0.783
0.752
0.821
0.872
1.019
0.983
1.097
1.061
1.022
1.462
1.022
0.927
32
6.423
Enterprise valuezł M
3.187
3.241
2.819
2.628
2.340
2.082
2.246
2.430
2.117
1.873
4.195
(4.36%)
(4.91%)
7
6.174
LT debtzł M
2.647
2.512
2.535
2.888
3.299
3.809
3.610
3.789
4.404
4.743
3.028
7.53%
6.27%
33
Cost of revenue
3.82%
0.99×
Operating expenses
4.22%
1.03×
Goodwill & intangibles
20.47%
Cash and investments
14.40%
Spread over hurdle
(1.75%)