21.52
Revenuezł M
21.50
22.80
24.72
26.56
27.78
29.79
32.02
33.99
35.72
37.54
24.01
6.21%
6.43%
61
13.93
Revenue growth%
7.92
9.85
9.05
8.32
6.61
3.78
3.17
1.63
0.95
2.02
26.28
2.02
5.19
60
3.66
Gross margin%
14.75
13.98
11.29
9.58
10.88
11.72
14.03
13.49
12.21
14.14
8.08
13.49
12.85
71
9.18
Operating margin%
29.20
29.20
27.28
28.21
27.22
24.93
24.39
21.63
19.44
19.69
24.38
21.63
26.08
39
24.48
Net margin%
1.09
3.32
2.70
4.26
1.40
4.27
1.99
2.21
0.40
0.40
4.47
1.99
2.10
18
35.18
P/E ratio (avg)x
23.18
20.79
20.52
22.12
23.02
23.67
23.06
24.67
23.18
22.50
20.57
23.18
23.04
79
34.96
EV/EBITx
27.17
29.13
30.13
31.33
27.89
28.38
28.58
28.83
28.75
24.76
16.59
28.58
28.67
40
18.19
FCF yield (avg)%
23.05
21.62
23.26
24.36
25.26
24.54
21.62
20.72
23.54
21.85
18.40
21.85
23.16
56
3.80
FCF margin%
27.24
28.26
28.54
26.05
23.90
26.71
25.38
27.97
27.94
29.73
12.46
27.94
27.59
35
0.938
FCF / Net incomex
0.187
0.212
0.225
0.219
0.219
0.229
0.212
0.227
0.231
0.226
1.398
0.227
0.222
26
21.51
ROIC%
30.56
28.20
29.36
26.36
28.84
29.85
32.80
30.93
32.03
34.36
5.11
32.03
30.20
48
18.37
Return on equity%
25.90
24.52
23.33
21.23
18.64
16.99
18.47
16.99
18.74
16.16
17.20
16.99
18.69
16
5.02
Return on assets%
2.48
4.52
5.85
7.27
5.99
7.85
7.02
8.85
6.45
7.50
21.43
7.50
6.73
38
1.91
EPSzł
3.24
3.82
4.40
4.77
4.90
4.79
5.19
5.75
5.66
5.56
2.06
2.55%
5.10%
—
28.28
EPS growth%
9.43
9.99
11.72
13.74
12.68
12.35
11.82
11.69
8.72
11.07
6.96
11.69
11.71
52
2.02
Bookvalue per shzł
0.55
0.54
0.55
0.56
0.56
0.57
0.67
0.79
0.83
0.91
1.47
10.27%
6.48%
—
2.10
FCF per sharezł
1.98
2.18
2.09
2.03
1.84
2.10
2.31
2.34
2.41
2.69
0.72
7.85%
2.88%
—
0.79
Dividend per shzł
2.59
2.66
2.76
2.63
2.82
2.75
3.20
3.32
3.31
3.32
1.11
3.34%
3.35%
—
19.86
Div yield (avg)%
17.00
16.40
14.91
14.10
11.82
9.78
8.08
8.90
11.34
14.27
19.57
9.78
12.96
41
4.68
Payout ratio%
29.46
27.02
29.41
27.47
29.67
29.13
31.77
33.26
33.44
32.43
15.78
32.43
29.56
38
7.468
Shares (diluted)M
11.03
11.77
12.95
14.85
17.52
20.60
20.58
20.56
24.19
25.80
7.610
8.05%
10.29%
48
8.28
Buyback yield%
18.15
19.70
18.33
19.34
19.14
19.42
18.51
18.73
18.68
17.24
28.79
18.68
18.70
30
1.573
D/E ratiox
0.588
0.524
0.506
0.534
0.548
0.588
0.644
0.669
0.592
0.583
0.826
0.592
0.585
55
24.60
Enterprise valuezł M
24.82
27.53
30.78
33.26
38.07
36.62
38.05
43.72
50.78
48.37
23.22
4.91%
8.49%
77
30.03
LT debtzł M
2.621
2.515
2.778
2.945
3.123
3.246
3.359
3.559
3.262
3.638
17.44
3.10%
4.05%
41
Cost of revenue
6.45%
1.00×
Operating expenses
6.10%
0.97×
Goodwill & intangibles
20.72%
Spread over hurdle
17.27%