22.42
Revenuezł M
39.42
39.46
40.02
39.75
40.70
42.06
42.31
42.24
42.38
42.84
24.99
1.03%
1.15%
50
25.97
Revenue growth%
9.60
7.62
7.35
7.21
6.30
3.61
3.96
5.76
6.63
7.11
23.58
5.76
6.87
59
12.99
Gross margin%
16.37
15.92
17.89
16.49
13.77
11.95
9.02
8.28
9.55
9.53
28.14
9.53
12.86
53
15.86
Operating margin%
26.95
27.52
24.99
27.88
25.92
23.21
21.69
19.50
17.16
17.30
11.01
19.50
24.10
12
14.99
Net margin%
17.74
19.55
17.96
15.21
14.50
17.06
19.62
17.20
14.73
12.58
15.76
17.06
17.13
42
37.81
P/E ratio (avg)x
15.82
15.72
16.06
16.24
16.83
16.79
16.97
17.52
15.10
14.45
33.88
16.79
16.15
22
28.67
EV/EBITx
36.30
33.60
31.41
33.84
37.48
35.36
37.71
39.21
36.72
35.88
18.42
36.72
36.09
28
22.08
FCF yield (avg)%
14.81
14.10
15.12
13.72
10.95
11.07
8.38
5.52
8.35
7.58
13.75
8.35
11.01
56
7.00
FCF margin%
22.24
21.29
19.70
19.50
18.35
21.10
19.03
17.14
15.57
16.36
29.10
17.14
19.27
87
1.066
FCF / Net incomex
0.939
0.949
1.088
1.159
1.261
1.210
1.380
1.424
1.490
1.506
1.514
1.424
1.236
18
12.38
ROIC%
23.86
24.19
22.34
19.59
16.66
17.81
17.91
19.30
20.18
19.97
4.96
19.30
19.78
8
12.06
Return on equity%
6.34
5.66
8.24
6.80
7.12
9.60
8.32
8.35
6.88
7.10
28.22
8.32
7.11
49
25.10
Return on assets%
20.99
23.29
24.32
21.84
22.47
20.35
22.82
20.31
21.65
19.65
8.43
20.35
21.74
19
3.29
EPSzł
2.56
2.35
2.12
2.11
2.10
2.30
2.51
2.75
2.65
2.40
3.61
2.72%
(1.45%)
—
10.82
EPS growth%
7.26
5.41
8.40
5.82
6.53
3.79
5.59
4.18
1.19
3.90
18.37
3.90
5.50
75
4.26
Bookvalue per shzł
2.99
2.85
3.15
2.87
3.13
2.85
2.62
2.33
2.29
2.38
2.45
(5.31%)
(1.51%)
—
4.28
FCF per sharezł
3.77
4.10
3.64
3.50
3.37
3.50
3.24
3.12
2.87
2.88
3.84
(3.10%)
(1.65%)
—
3.79
Dividend per shzł
2.81
2.61
2.25
2.22
2.03
2.14
1.86
1.72
1.64
1.49
4.09
(6.03%)
(6.31%)
—
11.79
Div yield (avg)%
13.08
10.62
12.36
11.01
9.29
9.30
7.82
7.63
4.87
4.96
2.36
7.63
9.29
44
19.76
Payout ratio%
13.48
10.97
12.44
14.10
11.65
11.28
13.23
14.56
16.62
18.12
5.16
14.56
13.36
29
6.685
Shares (diluted)M
5.102
5.233
4.524
4.938
4.831
4.831
4.887
4.779
4.197
4.545
6.439
(1.22%)
(1.51%)
11
17.65
Buyback yield%
30.85
28.29
27.55
25.24
24.10
22.20
21.87
19.46
17.63
20.57
3.60
20.57
23.15
27
1.446
D/E ratiox
1.335
1.487
1.489
1.684
1.818
1.785
1.984
1.881
1.877
2.068
0.738
1.881
1.802
61
5.288
Enterprise valuezł M
20.73
22.53
26.03
25.75
27.61
27.87
31.16
31.41
34.24
35.13
8.251
4.93%
6.77%
61
36.48
LT debtzł M
22.79
20.64
23.15
26.30
27.36
27.96
31.42
33.18
31.06
28.54
5.689
0.85%
1.65%
22
Cost of revenue
1.00%
0.99×
Operating expenses
1.18%
1.00×
Cash and investments
15.92%
Spread over hurdle
15.70%