21.07
Revenuezł M
40.76
40.28
40.15
41.26
41.63
41.21
41.47
42.22
41.71
42.09
23.09
0.22%
0.26%
32
13.24
Revenue growth%
14.59
16.50
16.92
17.30
14.92
16.72
16.43
14.49
14.23
12.07
21.33
14.49
15.67
7
2.08
Gross margin%
5.20
4.90
4.76
4.90
2.63
3.09
1.88
4.12
1.51
1.34
9.80
1.88
3.60
76
5.86
Operating margin%
4.81
5.83
5.41
6.70
8.79
6.82
6.64
6.05
3.11
4.21
16.72
6.05
5.94
39
8.13
Net margin%
9.28
8.78
6.10
7.53
7.25
5.24
6.36
5.92
3.87
1.45
11.29
5.24
6.23
40
15.90
P/E ratio (avg)x
46.25
45.74
48.65
45.28
49.33
53.86
55.61
53.00
56.27
54.00
17.89
54.00
51.17
70
15.60
EV/EBITx
36.34
35.57
33.15
36.92
40.30
46.58
52.33
54.46
55.25
59.82
10.55
54.46
43.44
50
29.60
FCF yield (avg)%
29.67
30.00
31.41
28.63
27.99
28.98
31.40
33.28
33.03
31.47
27.37
31.47
30.70
85
20.95
FCF margin%
23.10
20.79
19.84
20.76
21.16
24.02
23.58
22.32
22.66
24.88
16.62
23.58
22.49
25
1.696
FCF / Net incomex
2.359
2.247
2.411
2.286
2.108
1.951
2.098
2.262
2.295
2.287
1.029
2.262
2.274
77
5.26
ROIC%
21.93
20.75
19.17
17.66
20.46
20.16
17.43
15.55
13.44
13.48
20.19
15.55
18.41
65
29.18
Return on equity%
0.82
2.80
1.97
2.91
0.40
2.48
1.51
2.72
3.20
3.09
11.48
2.72
2.60
46
7.97
Return on assets%
0.40
0.99
0.40
0.40
2.54
5.20
7.54
9.90
12.25
13.71
15.58
9.90
3.87
30
0.91
EPSzł
0.20
0.20
0.20
0.19
0.17
0.16
0.14
0.12
0.11
0.12
0.99
(7.10%)
(5.45%)
—
11.05
EPS growth%
22.48
23.19
23.34
25.63
25.09
26.46
28.12
26.13
28.56
25.74
10.27
26.46
25.68
64
0.72
Bookvalue per shzł
0.98
1.01
0.96
1.06
1.10
1.19
1.19
1.25
1.33
1.20
0.90
1.71%
3.13%
—
0.77
FCF per sharezł
0.66
0.78
0.84
0.86
1.00
1.07
1.05
1.25
1.41
1.49
0.42
8.25%
8.55%
—
0.72
Dividend per shzł
1.02
1.06
1.20
1.18
1.37
1.57
1.56
1.83
1.86
2.01
0.97
8.02%
6.70%
—
17.35
Div yield (avg)%
20.98
21.76
19.76
17.54
15.47
17.54
16.65
17.16
18.49
16.79
14.50
17.16
17.54
79
21.34
Payout ratio%
11.52
9.21
11.23
9.87
7.21
7.26
4.70
5.83
7.65
6.95
15.79
6.95
7.46
76
25.21
Shares (diluted)M
23.58
22.41
19.78
20.08
18.61
20.39
20.94
20.50
20.24
18.44
25.68
(0.18%)
(2.30%)
20
3.84
Buyback yield%
10.70
12.59
14.11
16.60
18.58
18.44
19.49
20.74
19.91
17.44
20.26
19.49
17.94
51
0.712
D/E ratiox
2.754
3.112
3.309
3.489
3.484
3.403
3.594
4.110
4.568
4.715
0.737
4.110
3.486
82
23.01
Enterprise valuezł M
16.89
18.84
21.48
20.52
20.14
18.73
17.64
19.79
21.78
20.30
7.206
0.16%
2.45%
33
14.62
LT debtzł M
7.946
8.031
8.099
9.040
9.191
10.09
11.63
11.44
13.11
14.06
23.71
8.87%
6.86%
50
Cost of revenue
0.19%
0.99×
Operating expenses
0.67%
1.04×
Goodwill & intangibles
14.18%