7.635
Revenuezł M
23.53
25.71
27.34
29.61
32.16
35.02
37.75
40.21
42.24
44.28
8.387
6.61%
7.30%
34
24.34
Revenue growth%
6.69
7.62
7.98
7.39
5.21
5.35
4.05
6.82
8.38
10.15
20.83
6.82
7.10
30
24.07
Gross margin%
6.63
8.74
11.49
11.36
9.69
9.93
12.69
13.38
15.97
14.79
29.66
13.38
11.42
13
27.92
Operating margin%
5.73
5.41
6.23
9.23
9.32
11.43
11.18
9.34
8.61
7.49
15.37
9.34
8.92
28
21.52
Net margin%
23.41
25.28
25.62
22.63
22.16
24.31
25.90
26.55
26.71
24.74
18.75
25.90
25.01
63
29.36
P/E ratio (avg)x
16.48
18.29
17.59
17.20
19.10
17.56
18.09
18.54
17.01
18.24
13.34
18.09
17.84
17
18.11
EV/EBITx
39.43
42.04
44.88
44.32
48.20
47.08
44.35
41.32
44.27
46.81
13.99
44.35
44.33
68
7.21
FCF yield (avg)%
19.89
20.49
20.03
20.31
21.62
23.82
26.67
28.60
25.81
26.94
12.39
26.67
22.72
22
18.24
FCF margin%
13.37
12.18
14.34
16.33
17.81
17.79
20.42
22.77
22.52
21.78
5.30
21.78
17.80
87
1.693
FCF / Net incomex
2.818
3.381
4.092
4.450
4.696
5.578
6.054
7.247
7.623
7.598
0.560
7.247
5.137
66
22.74
ROIC%
24.18
25.36
24.75
24.11
22.75
25.36
27.20
25.42
23.19
24.79
24.71
25.36
24.77
57
16.97
Return on equity%
11.53
13.14
13.98
16.10
18.38
20.08
22.88
22.88
23.20
23.95
28.62
22.88
19.23
91
6.47
Return on assets%
26.50
27.24
25.10
27.53
26.66
25.62
28.14
30.67
33.66
33.92
26.98
30.67
27.39
42
0.49
EPSzł
2.02
1.97
2.29
2.31
2.17
2.48
2.63
2.60
2.79
3.11
0.54
7.44%
4.27%
—
5.08
EPS growth%
25.02
25.81
26.91
25.36
25.57
23.12
23.71
25.66
28.56
26.63
6.69
25.66
25.61
56
0.99
Bookvalue per shzł
0.73
0.74
0.69
0.66
0.59
0.55
0.50
0.49
0.45
0.49
0.49
(3.53%)
(3.21%)
—
0.36
FCF per sharezł
2.25
2.58
3.06
3.46
3.62
4.30
4.76
4.80
5.58
5.85
1.14
10.06%
11.30%
—
0.60
Dividend per shzł
1.18
1.30
1.33
1.32
1.44
1.46
1.64
1.69
1.63
1.44
1.47
—
1.50%
—
13.46
Div yield (avg)%
15.73
13.37
10.88
13.63
14.62
14.58
12.38
13.98
14.03
11.58
14.71
13.98
13.80
12
22.85
Payout ratio%
27.44
30.25
32.62
32.39
32.18
30.57
32.49
32.29
32.23
32.92
27.27
32.29
32.26
9
24.88
Shares (diluted)M
38.35
43.08
40.65
37.89
38.02
43.23
48.16
55.66
60.79
58.06
25.51
8.84%
5.57%
86
24.75
Buyback yield%
16.96
14.65
13.88
13.65
13.14
13.57
12.47
14.59
15.38
16.30
17.45
14.59
14.23
35
0.512
D/E ratiox
0.227
0.201
0.200
0.217
0.236
0.215
0.233
0.247
0.256
0.265
0.214
0.247
0.230
46
31.15
Enterprise valuezł M
33.09
33.29
37.64
36.75
38.16
43.81
46.86
45.66
52.82
58.12
12.72
8.78%
6.11%
15
19.90
LT debtzł M
42.49
42.70
46.12
47.14
51.41
50.11
54.16
54.73
53.49
60.90
8.752
3.45%
3.78%
47
Cost of revenue
6.90%
0.96×
Operating expenses
7.98%
1.06×
Property and equipment
16.40%
Return on capital
198.76%
Spread over hurdle
188.63%