2.581
Revenuezł B
4.983
5.027
5.146
5.148
5.356
5.601
5.715
5.890
6.040
6.275
2.754
3.22%
2.40%
78
28.20
Revenue growth%
3.02
3.28
5.88
4.22
2.62
2.97
5.08
5.40
7.84
6.90
10.85
5.40
4.65
20
17.64
Gross margin%
21.06
18.21
18.76
21.47
22.26
24.99
27.02
27.72
25.71
24.65
20.71
25.71
23.45
26
3.62
Operating margin%
4.20
2.44
4.66
6.21
8.12
10.84
10.49
12.09
14.42
14.39
27.25
12.09
9.30
69
27.54
Net margin%
12.33
12.38
13.74
14.22
15.05
13.22
12.27
14.13
13.58
16.04
26.16
13.58
13.66
58
36.63
P/E ratio (avg)x
17.01
15.98
17.19
16.92
17.48
15.84
16.56
16.89
17.16
17.80
22.97
16.89
16.96
73
8.147
EV/EBITx
16.20
15.33
14.75
13.26
14.41
12.43
12.30
10.97
10.29
11.06
28.96
11.06
12.84
78
28.75
FCF yield (avg)%
7.83
7.64
8.31
8.80
8.27
10.94
12.75
13.65
16.57
13.77
8.39
13.65
9.87
62
15.42
FCF margin%
15.57
16.83
15.94
17.31
16.50
17.60
19.27
18.47
18.86
19.67
29.87
18.86
17.46
65
1.177
FCF / Net incomex
1.046
1.090
1.247
1.416
1.592
1.764
1.773
1.999
2.196
2.197
0.957
1.999
1.678
40
22.92
ROIC%
10.38
10.80
8.70
7.01
5.02
4.23
2.05
0.47
1.42
0.40
18.48
1.42
4.62
54
8.21
Return on equity%
11.54
13.35
15.14
15.90
13.11
10.68
7.98
9.66
8.39
8.79
22.41
8.79
11.11
77
18.70
Return on assets%
15.08
16.71
14.64
15.10
14.51
17.10
19.25
16.79
18.24
17.14
18.06
17.14
16.75
7
0.25
EPSzł
2.11
2.17
2.60
3.11
3.06
3.69
3.71
4.50
5.11
5.57
0.26
12.72%
11.07%
—
22.21
EPS growth%
31.07
32.63
31.83
29.61
30.20
29.46
31.31
31.55
34.02
32.55
8.99
31.55
31.43
15
0.91
Bookvalue per shzł
1.41
1.38
1.23
1.27
1.24
1.31
1.17
1.00
0.84
0.73
0.94
(10.04%)
(7.22%)
—
0.33
FCF per sharezł
1.08
1.11
1.06
0.95
0.87
0.79
0.72
0.71
0.75
0.68
0.87
(4.73%)
(4.51%)
—
0.26
Dividend per shzł
1.28
1.18
1.26
1.16
1.05
1.08
0.97
0.99
0.90
0.99
1.64
(1.05%)
(2.10%)
—
17.17
Div yield (avg)%
7.78
6.59
7.92
5.28
5.63
3.49
1.75
0.85
3.19
3.56
10.21
3.19
4.42
11
12.95
Payout ratio%
2.88
3.88
5.56
5.25
6.49
7.39
9.57
8.81
11.50
12.87
11.76
9.57
6.94
48
2.280
Shares (diluted)B
3.601
4.331
4.617
5.414
6.466
7.312
8.106
9.532
9.802
11.46
2.239
12.12%
14.12%
14
16.05
Buyback yield%
2.67
0.89
2.66
2.82
0.40
1.83
3.94
1.42
2.91
0.58
20.58
1.83
2.25
77
1.245
D/E ratiox
1.324
1.210
1.102
1.225
1.080
1.167
1.092
1.150
1.187
1.207
1.683
1.167
1.177
34
3.086
Enterprise valuezł B
4.785
5.584
6.194
7.321
7.486
9.016
9.482
10.29
11.30
13.01
0.723
11.69%
12.48%
39
5.057
LT debtzł B
3.325
3.283
3.226
3.399
3.364
3.264
3.257
3.184
3.454
3.487
4.960
0.73%
0.33%
14
Cost of revenue
2.08%
0.97×
Operating expenses
2.98%
1.06×
Spread over hurdle
16.86%