8.640
Revenuezł M
8.084
8.746
9.212
9.561
10.03
10.78
11.48
12.09
12.54
13.44
9.134
6.03%
5.60%
85
20.09
Revenue growth%
20.68
23.47
20.90
20.25
22.39
21.00
22.33
22.33
24.55
27.49
18.66
22.33
22.33
20
29.65
Gross margin%
27.20
28.88
28.61
26.87
29.16
26.26
28.71
25.79
26.71
29.27
30.00
26.71
27.91
75
21.46
Operating margin%
27.74
25.05
24.94
24.32
22.86
23.43
25.03
24.85
27.09
24.84
14.82
24.85
24.90
75
4.78
Net margin%
14.44
14.41
15.94
13.97
12.28
11.25
13.77
15.64
14.05
13.68
3.52
13.77
14.01
10
31.44
P/E ratio (avg)x
5.428
5.511
6.089
6.155
6.350
6.150
5.936
5.348
5.043
5.516
14.50
5.516
5.726
91
23.30
EV/EBITx
35.33
35.81
38.12
44.88
47.56
47.78
55.84
64.94
64.47
69.72
14.93
64.47
47.67
78
4.21
FCF yield (avg)%
24.86
25.09
22.69
20.59
22.50
22.58
19.93
21.44
21.21
22.05
6.40
21.44
22.28
55
28.77
FCF margin%
17.07
17.59
15.87
18.83
20.99
23.88
23.49
21.75
22.25
22.73
22.55
22.73
21.37
20
0.397
FCF / Net incomex
1.298
1.315
1.441
1.632
1.545
1.730
1.801
1.807
1.966
2.152
0.152
1.807
1.681
59
22.93
ROIC%
21.46
23.63
25.38
26.48
29.19
27.01
28.35
29.81
28.76
28.25
8.60
28.35
27.63
82
25.65
Return on equity%
21.71
24.47
23.19
25.55
24.13
21.55
19.58
17.83
16.16
15.66
20.53
17.83
21.63
86
10.58
Return on assets%
23.19
20.78
18.15
18.67
19.14
21.80
22.98
22.89
23.42
22.54
10.34
22.89
22.17
75
1.16
EPSzł
0.86
0.85
0.79
0.78
0.85
0.89
0.89
0.83
0.82
0.86
1.19
0.22%
(0.11%)
—
16.75
EPS growth%
6.28
3.74
4.87
6.68
7.35
8.75
6.09
5.44
7.52
4.70
8.85
6.09
6.19
88
2.51
Bookvalue per shzł
0.93
0.91
1.08
1.14
1.20
1.30
1.53
1.61
1.62
1.97
1.28
10.36%
8.28%
—
0.82
FCF per sharezł
1.10
1.20
1.36
1.39
1.60
1.79
2.01
2.21
2.57
2.96
1.78
13.10%
11.17%
—
2.14
Dividend per shzł
1.92
1.75
1.95
2.00
2.14
2.40
2.68
3.01
2.94
3.27
2.36
8.87%
4.71%
—
4.39
Div yield (avg)%
17.65
20.02
21.11
23.66
22.85
23.91
26.70
29.15
26.84
24.75
29.86
26.70
23.79
54
4.06
Payout ratio%
29.48
29.62
31.74
34.00
35.33
36.25
35.05
37.87
35.15
35.59
5.99
35.59
35.10
5
1.765
Shares (diluted)M
2.290
2.207
2.514
2.820
2.993
2.866
2.713
3.168
3.615
3.599
1.803
3.76%
4.28%
91
20.98
Buyback yield%
5.55
5.37
7.56
5.69
7.63
8.55
10.57
12.04
13.00
14.16
17.42
12.04
8.09
76
0.739
D/E ratiox
0.969
0.939
0.858
0.783
0.761
0.726
0.728
0.756
0.784
0.787
1.557
0.756
0.784
56
0.930
Enterprise valuezł M
15.00
17.43
18.69
21.70
21.39
21.11
23.36
25.77
28.24
32.62
6.940
8.81%
10.05%
42
9.318
LT debtzł M
12.83
14.69
14.74
14.42
16.35
18.06
20.88
21.58
20.36
21.11
9.178
5.24%
6.31%
39
Cost of revenue
5.40%
0.98×
Operating expenses
6.25%
1.06×
Goodwill & intangibles
14.68%