10.03
Revenuezł M
63.96
66.72
67.33
68.31
68.95
69.27
69.76
70.88
71.79
75.26
10.56
1.77%
1.69%
78
10.04
Revenue growth%
6.26
5.85
8.80
9.23
7.40
7.05
8.37
5.62
8.10
10.01
15.63
8.10
7.75
79
11.95
Gross margin%
23.01
22.38
21.17
20.73
23.61
24.01
21.98
22.08
22.01
20.74
4.42
22.01
22.05
71
4.10
Operating margin%
26.40
28.04
26.11
26.37
23.80
21.91
22.79
21.96
21.36
20.02
7.06
21.91
23.30
28
19.36
Net margin%
29.21
29.64
26.64
23.84
24.34
22.90
25.69
23.78
21.81
24.09
28.31
23.78
24.22
27
18.96
P/E ratio (avg)x
13.38
15.49
15.11
17.46
17.23
20.62
22.44
24.75
26.59
27.25
29.43
24.75
19.04
82
37.81
EV/EBITx
12.12
12.62
14.33
16.25
15.79
15.80
16.26
18.15
18.00
18.56
32.91
18.00
16.03
82
29.43
FCF yield (avg)%
6.19
7.11
9.92
12.15
10.44
11.16
11.59
10.08
8.02
8.86
22.67
10.08
10.00
66
26.75
FCF margin%
8.16
8.55
7.88
6.26
7.40
7.65
8.58
8.91
10.00
9.76
5.40
8.91
8.35
59
0.618
FCF / Net incomex
1.621
1.682
1.751
1.699
1.645
1.486
1.638
1.758
1.682
1.813
0.259
1.682
1.682
13
6.54
ROIC%
8.32
6.12
6.89
5.38
8.05
10.78
11.16
13.82
15.67
18.44
22.53
13.82
9.55
28
18.93
Return on equity%
10.69
9.95
10.77
10.17
10.33
7.82
7.79
9.26
6.85
7.70
11.21
7.79
9.61
39
20.44
Return on assets%
20.70
18.46
20.84
18.83
21.70
21.21
22.94
23.93
24.57
24.59
10.52
23.93
21.46
67
1.89
EPSzł
0.98
1.08
1.26
1.42
1.36
1.51
1.54
1.72
1.72
1.77
2.08
5.38%
6.13%
—
7.95
EPS growth%
24.80
27.31
28.86
28.48
27.22
28.70
30.24
31.69
33.05
31.51
14.63
31.51
28.78
21
0.54
Bookvalue per shzł
1.37
1.44
1.58
1.53
1.66
1.81
1.96
1.80
1.58
1.46
1.94
(2.56%)
1.21%
—
1.96
FCF per sharezł
0.79
0.79
0.74
0.76
0.84
0.90
0.90
0.88
0.95
0.94
1.13
2.50%
1.32%
—
0.64
Dividend per shzł
2.44
2.63
2.80
2.82
2.69
2.68
2.49
2.68
2.74
3.07
0.32
2.69%
3.09%
—
13.84
Div yield (avg)%
15.76
13.24
12.40
13.08
10.79
9.33
12.24
10.48
8.11
6.92
15.19
9.33
11.52
49
15.70
Payout ratio%
2.32
3.19
3.74
0.82
1.64
0.40
0.40
0.40
0.40
0.59
13.88
0.40
0.70
25
20.38
Shares (diluted)M
30.13
31.61
35.72
35.64
36.21
42.46
42.29
44.12
51.77
50.02
19.65
6.67%
6.69%
13
11.37
Buyback yield%
22.07
19.56
21.13
23.47
25.00
25.18
23.72
20.75
23.41
23.56
29.74
23.56
23.44
30
0.862
D/E ratiox
1.637
1.768
1.881
1.753
1.874
2.025
2.079
1.850
1.851
1.821
0.358
1.851
1.851
6
55.82
Enterprise valuezł M
15.68
14.63
13.73
14.50
16.26
16.71
18.05
19.89
20.67
23.40
54.91
7.56%
4.26%
81
61.88
LT debtzł M
56.39
60.38
61.04
69.97
70.89
76.37
78.34
83.15
89.60
82.42
21.07
3.06%
4.09%
70
Cost of revenue
1.42%
0.97×
Operating expenses
1.60%
0.99×
Cash and investments
17.69%
Return on capital
146.88%
Spread over hurdle
137.59%