9.671
Revenuezł M
57.59
59.92
60.88
63.57
64.88
65.39
68.77
70.48
71.50
74.62
9.917
2.84%
2.75%
66
6.55
Revenue growth%
21.28
23.23
21.09
19.23
17.40
15.36
17.08
19.63
17.06
15.34
28.57
17.06
18.31
36
14.60
Gross margin%
8.49
7.43
8.41
11.28
13.41
12.49
10.53
13.29
10.63
12.05
4.60
12.05
10.95
58
7.91
Operating margin%
19.07
20.74
18.69
16.30
16.90
15.62
14.86
17.46
17.58
20.39
5.35
17.46
17.52
42
19.14
Net margin%
8.86
7.62
9.90
12.44
13.20
12.60
13.62
11.72
9.64
10.66
26.83
11.72
11.19
87
35.35
P/E ratio (avg)x
16.57
16.59
18.29
21.78
20.88
20.51
19.79
19.81
19.07
20.84
19.56
19.81
19.80
18
30.65
EV/EBITx
12.09
11.72
13.41
14.52
16.20
15.10
15.52
15.39
17.20
19.58
20.86
15.52
15.25
44
15.83
FCF yield (avg)%
20.54
22.16
24.08
25.94
25.05
23.03
24.57
22.28
22.44
24.91
26.61
23.03
23.56
57
24.49
FCF margin%
25.89
28.48
28.90
29.76
27.47
28.76
28.74
28.53
30.53
30.21
15.67
28.76
28.75
24
1.439
FCF / Net incomex
1.548
1.507
1.533
1.447
1.644
1.644
1.793
1.971
1.922
1.901
0.863
1.901
1.644
41
11.63
ROIC%
22.18
20.31
22.90
24.24
27.07
29.48
31.50
32.02
30.10
30.33
5.10
30.33
28.28
44
28.89
Return on equity%
18.23
16.26
14.43
15.52
16.37
15.40
14.73
15.36
14.83
15.79
8.50
15.36
15.46
43
25.34
Return on assets%
22.69
25.55
22.63
21.00
21.68
22.35
23.63
25.60
22.81
25.05
5.82
23.63
22.75
89
1.43
EPSzł
2.34
2.51
2.75
3.21
3.31
3.37
4.11
4.61
4.73
4.69
1.48
7.22%
7.47%
—
2.54
EPS growth%
10.48
10.02
9.27
11.02
12.66
14.43
16.60
15.64
18.11
20.65
26.97
16.60
13.55
60
2.50
Bookvalue per shzł
2.16
2.32
2.33
2.41
2.64
2.56
2.42
2.56
2.78
2.61
3.19
(0.19%)
1.83%
—
1.95
FCF per sharezł
2.08
2.23
2.33
2.48
2.26
2.12
2.09
2.07
2.09
2.31
2.94
0.38%
0.95%
—
1.10
Dividend per shzł
3.46
3.79
3.54
3.76
3.90
3.76
4.19
3.90
3.60
3.99
2.72
0.42%
1.46%
—
19.29
Div yield (avg)%
29.92
31.72
34.48
33.12
34.80
34.91
33.12
33.77
32.23
32.21
18.86
33.12
33.12
42
20.39
Payout ratio%
17.16
17.36
19.30
20.66
20.71
23.59
24.16
23.00
23.04
21.57
7.49
23.04
21.14
70
13.08
Shares (diluted)M
15.53
17.28
17.82
19.08
21.45
20.18
21.34
19.34
19.44
20.70
13.35
(0.71%)
2.79%
43
26.46
Buyback yield%
20.64
21.74
20.08
17.58
15.39
16.23
16.94
19.50
20.12
18.35
3.92
18.35
18.92
20
1.073
D/E ratiox
0.573
0.562
0.506
0.548
0.558
0.589
0.620
0.653
0.700
0.742
0.323
0.653
0.581
38
57.24
Enterprise valuezł M
48.08
47.70
51.19
47.52
53.93
56.61
51.33
46.96
49.76
54.38
36.10
0.17%
1.78%
24
3.997
LT debtzł M
45.71
44.66
45.99
51.30
50.39
49.07
55.73
57.15
57.26
56.94
3.698
2.48%
1.85%
71
Cost of revenue
2.86%
1.01×
Operating expenses
2.68%
0.99×
Goodwill & intangibles
21.41%
Cash and investments
17.26%