30.79
Revenuezł M
72.67
71.41
72.60
73.11
75.20
74.95
76.66
75.71
77.50
78.19
31.97
0.78%
0.56%
23
24.40
Revenue growth%
26.79
24.01
22.33
20.41
21.50
23.48
26.24
23.76
26.48
28.25
26.71
26.24
23.89
8
8.67
Gross margin%
16.19
18.34
17.49
15.73
14.05
16.31
13.56
11.62
12.75
13.48
26.12
13.48
14.89
38
28.50
Operating margin%
4.22
1.86
0.40
0.40
1.12
0.40
0.40
1.94
2.88
3.98
13.50
1.94
1.49
63
18.60
Net margin%
23.69
23.72
22.28
22.74
24.07
23.09
23.34
21.91
24.09
25.96
7.06
23.34
23.52
61
8.752
P/E ratio (avg)x
26.61
27.59
26.41
29.27
27.25
30.36
33.98
35.96
36.26
39.76
8.248
35.96
29.82
86
16.36
EV/EBITx
8.426
7.663
7.498
7.363
7.383
7.880
7.637
8.325
8.595
8.948
7.959
8.325
7.771
43
16.94
FCF yield (avg)%
21.71
22.24
20.13
17.42
17.89
17.48
15.34
14.47
16.27
18.38
2.32
16.27
17.68
34
22.23
FCF margin%
6.95
3.99
5.62
6.25
7.74
5.71
5.81
8.40
8.73
7.92
5.04
7.92
6.60
33
0.154
FCF / Net incomex
2.064
2.400
2.406
2.616
2.537
2.898
2.754
2.646
2.631
2.701
0.117
2.701
2.624
26
13.89
ROIC%
11.34
13.00
10.63
8.51
7.39
6.58
5.40
5.73
6.72
8.91
18.79
6.58
7.95
75
21.68
Return on equity%
9.72
11.88
13.25
16.12
13.14
15.61
16.07
15.59
14.25
13.38
14.28
15.59
13.82
54
18.19
Return on assets%
3.29
1.18
0.40
2.83
4.80
5.01
3.94
6.13
3.30
3.17
20.71
3.94
3.30
76
4.96
EPSzł
0.67
0.71
0.71
0.70
0.65
0.63
0.67
0.65
0.67
0.68
5.50
0.73%
(0.80%)
—
26.73
EPS growth%
0.47
0.58
1.64
3.40
0.59
0.49
1.30
3.57
5.69
5.79
25.63
3.57
1.47
12
2.85
Bookvalue per shzł
2.32
2.61
2.75
2.98
3.04
3.50
4.21
4.46
4.92
5.53
3.34
12.70%
9.11%
—
2.35
FCF per sharezł
8.61
9.31
10.96
11.68
12.63
14.47
15.35
16.53
18.45
20.19
2.30
9.84%
9.55%
—
4.09
Dividend per shzł
2.93
3.05
3.27
2.96
2.69
2.39
2.41
2.25
2.39
2.45
1.94
(1.84%)
(2.69%)
—
28.23
Div yield (avg)%
34.76
32.73
34.28
31.93
30.47
32.07
33.34
34.15
32.54
30.37
4.50
32.54
32.63
83
17.88
Payout ratio%
15.45
16.34
16.25
16.97
19.96
17.87
19.05
18.26
21.24
19.92
24.90
19.05
18.07
52
9.019
Shares (diluted)M
14.75
17.00
17.96
21.10
24.52
24.72
29.00
28.12
30.09
35.05
9.191
7.41%
10.50%
50
29.35
Buyback yield%
13.10
14.56
17.01
14.35
12.65
12.35
12.33
14.85
17.56
19.35
29.31
14.85
14.46
86
0.551
D/E ratiox
1.538
1.716
1.737
1.631
1.793
1.764
1.972
1.944
2.063
1.916
1.462
1.944
1.778
35
35.13
Enterprise valuezł M
11.00
10.26
10.70
9.613
9.587
9.448
9.143
8.663
8.159
8.197
61.87
(3.08%)
(2.66%)
49
66.82
LT debtzł M
115.0
136.0
150.8
167.1
169.0
172.9
207.0
222.1
252.9
293.3
81.19
11.65%
10.60%
94
Cost of revenue
0.52%
1.00×
Operating expenses
1.46%
1.09×
Goodwill & intangibles
22.66%
Cash and investments
15.82%
Spread over hurdle
12.95%