16.47
Revenuezł M
13.12
13.89
14.54
15.03
15.49
15.75
16.41
16.80
17.59
17.96
18.18
3.00%
3.43%
65
24.83
Revenue growth%
4.12
2.40
0.48
0.40
0.53
3.49
5.37
7.95
7.27
5.87
5.61
5.87
3.81
30
4.13
Gross margin%
28.74
25.85
24.34
21.83
21.49
20.46
20.59
19.00
20.65
21.46
17.21
20.59
21.48
12
16.46
Operating margin%
12.01
13.94
15.03
16.21
15.30
13.56
13.63
12.47
14.52
16.79
13.74
13.63
14.23
13
15.59
Net margin%
17.02
16.05
13.19
12.37
13.48
15.11
17.50
18.12
16.15
14.91
2.58
16.15
15.58
37
37.68
P/E ratio (avg)x
65.60
66.96
71.35
85.27
87.25
91.78
110.4
116.8
114.2
111.7
37.90
111.7
89.52
27
15.83
EV/EBITx
26.03
28.70
27.85
30.03
26.72
28.64
29.83
26.37
25.01
26.52
34.90
26.52
27.28
62
4.52
FCF yield (avg)%
14.11
12.00
14.82
14.00
11.25
10.43
12.87
14.85
12.89
14.36
9.64
12.89
13.44
46
27.09
FCF margin%
9.73
7.11
9.54
12.40
10.25
9.92
7.11
5.36
5.53
5.36
5.93
5.53
8.32
65
1.221
FCF / Net incomex
1.084
1.064
1.040
1.014
0.906
0.897
0.865
0.846
0.738
0.677
1.077
0.846
0.901
38
18.93
ROIC%
13.83
11.63
9.64
8.20
6.16
6.05
3.47
4.54
1.83
4.06
17.18
4.06
6.11
87
17.66
Return on equity%
20.03
22.61
25.46
27.49
27.44
28.15
28.76
26.96
26.87
27.75
23.38
27.75
27.20
67
28.16
Return on assets%
31.30
30.99
28.63
29.17
32.04
32.67
30.64
30.24
32.56
33.92
11.94
32.56
31.14
30
0.18
EPSzł
0.19
0.20
0.20
0.23
0.24
0.22
0.22
0.20
0.23
0.22
0.20
(1.95%)
1.88%
—
17.25
EPS growth%
16.01
15.41
16.09
13.55
11.71
13.82
11.63
12.43
13.83
12.96
7.33
12.96
13.69
90
0.14
Bookvalue per shzł
0.31
0.34
0.34
0.35
0.34
0.33
0.34
0.30
0.33
0.28
0.30
(3.81%)
(1.94%)
—
0.24
FCF per sharezł
0.29
0.32
0.30
0.28
0.29
0.33
0.33
0.33
0.36
0.35
0.14
3.68%
2.91%
—
0.30
Dividend per shzł
0.25
0.26
0.24
0.27
0.32
0.36
0.43
0.44
0.45
0.43
0.38
5.93%
4.81%
—
29.92
Div yield (avg)%
27.39
27.51
30.02
31.52
31.40
32.06
33.19
30.61
33.04
35.41
11.55
33.04
31.46
23
19.20
Payout ratio%
32.98
31.08
30.16
31.13
32.06
31.19
31.72
29.07
28.81
26.88
3.04
29.07
31.10
64
7.836
Shares (diluted)M
6.720
5.768
5.226
4.758
4.860
4.091
3.568
3.004
3.163
3.053
7.716
(8.88%)
(8.72%)
76
29.16
Buyback yield%
27.21
27.77
29.91
31.68
33.17
35.26
34.72
36.26
37.14
38.65
28.96
36.26
33.94
72
1.297
D/E ratiox
0.552
0.518
0.504
0.555
0.537
0.557
0.590
0.557
0.556
0.536
0.188
0.557
0.553
83
8.883
Enterprise valuezł M
17.91
18.24
19.69
21.73
22.11
19.94
17.45
15.58
14.44
13.55
8.295
(9.33%)
(1.91%)
52
5.948
LT debtzł M
7.627
7.729
8.235
8.966
8.878
8.676
10.05
9.902
10.28
10.91
5.946
4.20%
4.87%
42
Cost of revenue
3.60%
1.02×
Operating expenses
3.06%
0.96×
Cash and investments
16.09%
Property and equipment
14.50%
Spread over hurdle
22.62%