32.76
Revenuezł M
34.88
37.41
39.25
41.57
44.25
47.23
49.79
53.15
55.15
58.94
36.57
5.90%
5.76%
70
6.14
Revenue growth%
10.71
9.29
9.12
6.62
3.63
3.46
4.76
5.47
2.66
0.40
28.36
3.46
5.11
38
3.94
Gross margin%
11.54
9.72
11.02
10.32
8.88
7.60
7.67
7.28
4.77
4.75
19.04
7.28
8.27
69
27.29
Operating margin%
21.51
19.84
21.52
21.95
20.31
19.46
17.18
19.63
17.98
19.34
12.77
19.34
19.73
85
28.33
Net margin%
23.30
23.65
24.10
22.62
24.78
22.06
20.28
21.30
19.43
19.21
22.20
20.28
22.34
38
28.84
P/E ratio (avg)x
11.32
12.10
11.03
10.99
10.75
9.925
8.652
8.203
7.285
6.435
30.77
8.203
10.34
9
35.90
EV/EBITx
16.09
15.26
15.13
14.54
13.78
13.01
11.75
11.70
12.44
11.41
18.88
11.75
13.40
65
24.04
FCF yield (avg)%
19.39
20.64
18.31
19.41
22.40
23.53
24.63
22.95
20.19
21.95
3.43
22.95
21.30
71
6.52
FCF margin%
26.17
25.80
27.38
25.73
26.78
28.61
29.75
27.80
28.89
29.88
8.28
28.89
27.59
20
0.653
FCF / Net incomex
1.030
1.160
1.170
1.320
1.578
1.836
2.095
2.381
2.806
3.351
1.105
2.381
1.707
80
28.15
ROIC%
14.60
12.26
11.24
12.95
12.35
12.85
10.17
8.58
5.88
7.81
12.42
8.58
11.75
85
18.92
Return on equity%
24.41
22.85
24.71
22.88
22.69
21.02
19.46
20.21
22.38
22.56
2.69
21.02
22.62
6
16.59
Return on assets%
18.92
18.16
20.38
18.73
17.85
19.56
18.20
15.88
18.07
18.92
20.45
18.20
18.47
16
0.41
EPSzł
0.43
0.48
0.50
0.50
0.51
0.48
0.53
0.56
0.60
0.56
0.42
1.89%
2.32%
—
18.43
EPS growth%
9.70
7.64
4.66
7.20
4.95
2.16
0.40
0.40
2.59
3.34
15.44
2.16
4.00
46
0.64
Bookvalue per shzł
0.47
0.49
0.58
0.64
0.72
0.87
1.01
1.16
1.34
1.34
0.77
13.33%
11.04%
—
0.48
FCF per sharezł
0.58
0.66
0.74
0.88
1.03
1.00
0.98
1.08
1.07
1.20
0.44
3.08%
9.55%
—
0.76
Dividend per shzł
0.48
0.51
0.48
0.46
0.46
0.52
0.59
0.69
0.75
0.87
0.34
13.34%
6.55%
—
12.37
Div yield (avg)%
11.06
11.31
13.94
13.28
12.84
14.93
15.62
14.81
14.91
12.42
5.99
14.91
13.61
37
26.96
Payout ratio%
22.26
20.42
18.01
15.89
15.04
16.01
18.31
18.59
15.96
14.05
23.74
16.01
17.01
83
55.60
Shares (diluted)M
81.91
76.42
78.69
76.43
80.01
85.28
90.57
89.50
86.32
91.57
54.90
2.74%
2.24%
39
21.28
Buyback yield%
26.55
24.84
22.31
24.40
27.18
29.53
31.74
31.40
34.24
34.02
28.30
31.74
28.35
80
0.894
D/E ratiox
1.884
1.872
2.142
2.579
2.699
3.246
3.637
3.855
3.866
3.943
1.552
3.855
2.972
56
66.48
Enterprise valuezł M
10.78
11.50
13.92
13.83
14.64
14.41
17.15
20.17
23.12
24.72
54.83
11.04%
10.15%
7
62.75
LT debtzł M
13.68
14.70
15.32
15.98
14.81
15.76
17.29
16.92
18.35
18.42
31.08
4.46%
2.50%
59
Cost of revenue
5.53%
0.98×
Operating expenses
6.46%
1.07×
Spread over hurdle
(5.13%)