14.01
Revenuezł M
30.14
31.40
33.85
35.21
36.55
39.39
40.93
43.45
46.23
48.20
14.58
5.69%
5.47%
52
6.83
Revenue growth%
20.98
22.92
23.30
24.03
21.94
22.20
19.25
18.79
15.96
14.78
25.92
18.79
21.46
27
7.03
Gross margin%
28.21
26.56
28.82
29.02
29.05
31.80
34.28
33.55
36.31
34.48
21.57
34.28
30.42
10
3.73
Operating margin%
10.59
10.64
10.88
8.75
8.45
9.60
8.36
8.25
9.93
9.73
2.79
9.60
9.66
71
14.12
Net margin%
7.35
7.89
7.79
9.78
9.90
9.25
10.88
9.33
11.61
13.56
20.20
10.88
9.56
77
10.45
P/E ratio (avg)x
16.43
16.90
19.31
21.51
25.37
29.38
31.17
34.02
34.27
33.84
29.03
33.84
27.37
23
6.101
EV/EBITx
18.15
16.33
15.01
13.58
13.45
14.82
13.32
13.82
13.76
12.93
15.97
13.76
13.79
83
12.60
FCF yield (avg)%
17.43
19.93
17.37
18.56
19.16
18.68
20.77
23.34
20.71
18.39
10.28
20.71
18.92
8
7.81
FCF margin%
9.55
10.04
10.64
10.84
9.60
11.36
8.99
10.92
8.20
6.56
26.96
8.99
9.82
32
1.359
FCF / Net incomex
0.820
0.784
0.823
0.744
0.798
0.703
0.643
0.557
0.592
0.517
0.349
0.592
0.723
47
24.45
ROIC%
21.75
21.39
24.13
26.12
26.07
28.02
26.91
28.04
28.99
28.94
17.09
28.04
26.52
88
18.19
Return on equity%
11.54
12.63
9.99
9.69
11.63
12.07
12.73
10.97
10.03
9.93
16.36
10.97
11.25
46
25.75
Return on assets%
26.94
24.08
26.45
25.75
26.87
27.70
25.22
23.10
24.14
23.06
6.25
24.14
25.49
77
2.86
EPSzł
3.74
3.96
4.00
3.82
3.89
3.49
3.31
3.34
3.75
4.15
3.13
1.26%
0.50%
—
2.83
EPS growth%
31.09
32.46
30.58
30.14
32.19
30.51
33.37
32.18
31.15
33.83
27.06
32.18
31.66
15
3.51
Bookvalue per shzł
2.24
2.50
2.40
2.24
2.54
2.92
2.94
2.81
3.20
3.71
1.72
7.90%
6.21%
—
3.98
FCF per sharezł
2.79
2.79
2.98
3.22
3.43
3.14
2.96
2.71
3.06
3.04
2.47
(2.39%)
0.92%
—
4.00
Dividend per shzł
7.93
8.60
10.21
11.85
13.15
13.43
15.05
15.12
17.93
18.47
1.58
7.02%
9.51%
—
18.74
Div yield (avg)%
23.84
26.75
26.82
29.00
30.81
32.55
33.95
34.72
34.06
35.39
10.47
34.06
31.68
80
4.22
Payout ratio%
17.74
14.91
14.34
16.88
18.98
17.42
16.03
13.44
12.97
12.97
8.09
13.44
15.47
89
3.686
Shares (diluted)M
3.760
3.400
3.308
2.991
3.073
3.387
3.293
3.267
3.414
3.289
3.718
1.37%
(1.07%)
84
22.67
Buyback yield%
23.84
23.99
26.43
28.79
29.72
28.77
26.79
28.89
31.70
29.80
14.19
28.89
28.78
52
1.022
D/E ratiox
0.927
0.971
1.006
1.133
1.035
0.951
0.929
0.966
1.095
1.087
1.153
0.966
0.988
58
7.747
Enterprise valuezł M
34.22
34.01
32.29
30.45
27.16
25.60
23.38
24.63
23.21
20.64
26.11
(5.34%)
(4.87%)
21
31.56
LT debtzł M
8.385
8.442
8.646
8.809
8.587
10.16
10.89
10.53
10.71
11.72
45.37
6.42%
5.04%
62
Cost of revenue
5.47%
1.00×
Operating expenses
5.41%
0.99×
Goodwill & intangibles
16.29%
Cash and investments
15.28%
Spread over hurdle
33.68%