3.393
Revenuezł M
21.06
22.72
23.87
25.87
27.73
30.09
32.20
35.22
37.60
39.73
3.730
7.45%
7.44%
95
2.97
Revenue growth%
5.76
4.57
6.66
9.49
7.84
7.31
7.72
5.09
3.94
3.67
29.52
5.09
6.21
94
9.24
Gross margin%
26.67
26.52
25.40
28.22
31.09
31.15
31.92
33.16
30.16
32.14
23.18
31.92
30.63
43
21.49
Operating margin%
0.40
0.40
2.23
3.80
2.03
0.81
0.40
0.40
0.40
0.40
12.83
0.40
0.40
41
27.13
Net margin%
1.95
0.40
0.40
0.40
0.40
0.40
1.34
2.39
0.40
1.35
16.80
1.34
0.40
10
24.27
P/E ratio (avg)x
18.45
16.54
15.90
16.71
16.56
14.24
15.15
15.78
13.98
14.56
14.61
14.56
15.84
90
17.09
EV/EBITx
29.26
26.37
28.20
25.14
24.81
24.42
23.35
25.07
24.25
24.93
11.53
24.42
25.00
12
14.05
FCF yield (avg)%
8.54
6.11
3.42
4.62
1.69
3.71
6.42
8.09
5.42
7.90
13.29
6.42
5.76
13
28.42
FCF margin%
16.89
15.79
16.02
14.65
14.53
17.24
16.05
13.89
14.88
14.10
21.82
14.88
15.34
39
1.712
FCF / Net incomex
1.886
2.137
2.068
2.092
2.311
2.587
2.662
3.018
3.213
3.693
0.686
3.018
2.449
41
9.87
ROIC%
14.08
13.80
16.60
17.12
15.11
12.52
13.56
16.22
13.79
14.71
22.35
13.79
14.39
21
22.61
Return on equity%
7.44
9.22
11.05
8.27
8.83
6.47
7.73
5.12
7.86
6.36
2.88
6.47
7.79
63
17.24
Return on assets%
16.26
17.60
16.99
17.42
14.58
13.30
14.08
11.53
14.53
16.76
3.85
14.08
15.42
71
2.14
EPSzł
1.67
1.77
1.70
1.71
1.53
1.63
1.47
1.59
1.58
1.53
2.30
(0.04%)
(1.65%)
—
27.40
EPS growth%
9.14
8.65
11.32
14.23
17.00
19.13
17.76
14.98
15.56
16.75
8.69
16.75
15.27
74
1.61
Bookvalue per shzł
3.05
2.93
2.91
3.02
3.18
2.98
3.24
3.55
3.62
3.89
1.25
4.08%
2.75%
—
0.57
FCF per sharezł
2.41
2.28
2.41
2.61
2.82
2.73
2.53
2.80
2.95
3.23
0.92
2.80%
4.24%
—
2.33
Dividend per shzł
2.53
2.26
2.15
2.16
2.01
1.80
1.86
1.66
1.46
1.32
1.47
(8.02%)
(6.55%)
—
5.41
Div yield (avg)%
14.75
14.12
14.77
12.04
9.12
7.52
4.80
2.12
3.40
1.38
20.67
3.40
8.32
57
18.20
Payout ratio%
30.57
31.21
34.13
34.63
33.46
33.08
31.54
30.68
30.03
27.72
9.85
30.68
31.37
87
7.211
Shares (diluted)M
10.80
12.02
13.37
13.84
15.38
16.29
18.44
20.79
23.76
26.59
7.470
11.57%
10.58%
69
6.88
Buyback yield%
0.40
0.55
2.89
1.34
3.01
5.30
8.14
5.33
6.29
4.51
9.10
5.33
3.76
34
0.800
D/E ratiox
0.531
0.536
0.592
0.653
0.646
0.730
0.823
0.815
0.769
0.719
1.521
0.769
0.686
21
16.94
Enterprise valuezł M
14.17
15.83
17.75
19.83
19.60
22.72
26.34
31.40
37.11
37.65
14.80
13.95%
11.28%
90
8.394
LT debtzł M
14.69
16.66
16.77
18.76
19.04
20.46
22.74
25.67
27.18
26.39
32.36
6.74%
6.26%
16
Cost of revenue
7.33%
0.99×
Operating expenses
7.67%
1.02×
Goodwill & intangibles
15.71%
Spread over hurdle
(3.08%)