0.506
Revenuezł B
0.752
0.817
0.888
0.954
0.994
1.057
1.110
1.201
1.284
1.366
0.529
6.56%
6.76%
73
9.25
Revenue growth%
8.33
10.14
12.17
15.17
12.54
15.25
16.65
14.42
13.61
11.00
4.77
14.42
13.07
46
4.73
Gross margin%
16.64
18.24
16.32
15.86
18.71
19.19
18.15
18.25
15.25
15.18
8.82
18.15
17.39
25
4.13
Operating margin%
8.89
6.18
4.31
6.36
8.74
8.20
8.75
10.60
7.75
9.94
9.54
8.75
8.47
45
21.79
Net margin%
5.93
3.21
5.32
5.60
4.89
2.28
3.62
4.10
5.05
3.78
6.46
3.78
4.50
81
16.64
P/E ratio (avg)x
20.60
22.80
22.14
22.23
22.43
23.86
26.15
27.04
25.27
26.65
16.62
26.15
23.33
17
31.11
EV/EBITx
32.37
32.94
37.24
42.83
44.90
44.58
47.30
50.32
49.49
51.96
33.58
49.49
44.74
34
14.89
FCF yield (avg)%
9.38
7.78
10.08
12.12
13.83
12.47
11.24
11.98
11.22
10.23
20.44
11.24
11.23
14
14.38
FCF margin%
28.82
26.52
24.34
26.70
27.83
25.47
27.25
28.44
27.62
29.79
8.81
27.62
27.44
10
1.760
FCF / Net incomex
1.013
1.057
1.052
0.990
1.007
0.962
1.021
1.099
0.975
0.909
1.036
0.975
1.010
12
3.41
ROIC%
6.66
6.41
4.46
5.11
6.49
7.30
4.43
1.95
4.32
2.32
5.54
4.32
4.79
69
20.29
Return on equity%
10.51
9.20
11.05
9.46
8.44
9.86
7.84
8.98
6.65
6.23
12.35
7.84
9.09
50
11.63
Return on assets%
16.65
17.60
15.81
18.55
17.79
17.45
19.59
20.13
19.10
21.40
20.61
19.59
18.17
12
7.40
EPSzł
10.61
10.64
10.67
10.27
10.47
10.10
11.23
12.01
13.51
15.73
8.09
8.48%
5.53%
—
27.48
EPS growth%
0.60
0.40
0.40
0.40
1.66
4.03
3.13
0.40
0.40
2.13
18.46
2.13
0.50
83
9.89
Bookvalue per shzł
7.31
8.00
7.90
8.85
10.13
11.09
10.91
10.31
10.42
10.84
12.79
1.36%
5.74%
—
5.85
FCF per sharezł
5.40
5.76
5.45
5.46
5.51
4.99
4.62
4.77
5.18
4.64
10.50
(3.38%)
(1.66%)
—
11.68
Dividend per shzł
6.33
6.47
6.63
6.39
5.72
6.17
6.18
5.36
4.87
4.58
7.67
(4.32%)
(3.05%)
—
19.97
Div yield (avg)%
13.18
11.53
12.58
13.08
12.10
11.11
11.22
12.87
12.08
14.15
18.52
12.08
12.34
52
22.24
Payout ratio%
17.65
15.64
17.10
16.96
15.63
14.40
13.94
16.78
15.13
15.72
28.60
15.13
15.68
25
44.35
Shares (diluted)M
52.06
49.89
51.14
49.71
57.34
64.26
74.20
86.62
97.18
100.9
44.86
11.96%
7.68%
94
22.67
Buyback yield%
24.61
23.29
21.22
22.03
21.59
21.32
22.60
21.70
21.55
21.60
5.27
21.60
21.65
80
0.658
D/E ratiox
0.492
0.582
0.572
0.642
0.706
0.678
0.662
0.708
0.792
0.800
0.230
0.708
0.670
68
310.6
Enterprise valuezł M
225.0
212.1
200.2
183.2
181.3
197.7
179.9
173.5
180.7
198.8
941.6
1.85%
(1.08%)
57
0.091
LT debtzł B
1.907
1.803
1.847
2.122
2.116
2.027
2.340
2.551
2.476
2.669
0.785
4.76%
3.25%
14
Cost of revenue
7.18%
1.04×
Operating expenses
6.51%
0.98×
Cash and investments
17.72%
Goodwill & intangibles
17.13%
Spread over hurdle
13.55%