2.271
Revenuezł M
32.04
32.10
33.25
34.16
34.34
34.67
35.79
37.06
36.98
37.60
2.352
1.83%
1.59%
13
15.14
Revenue growth%
2.64
5.00
5.01
2.57
5.18
4.80
4.77
7.14
7.46
5.32
15.95
5.32
5.01
84
17.67
Gross margin%
11.36
10.30
8.47
7.58
6.62
8.41
9.10
7.62
8.11
9.08
24.41
8.41
8.44
69
11.95
Operating margin%
13.83
13.11
14.30
13.63
13.55
12.04
13.14
11.92
14.44
14.86
5.37
13.14
13.59
18
23.76
Net margin%
21.56
21.93
21.89
21.13
18.24
20.08
21.44
23.15
21.49
22.09
23.67
21.49
21.52
30
18.46
P/E ratio (avg)x
13.11
13.94
14.76
15.07
16.31
17.82
16.91
15.94
17.88
17.12
6.109
17.12
16.12
71
21.74
EV/EBITx
40.37
41.51
43.48
50.56
56.46
62.25
64.39
62.32
66.40
67.86
16.53
64.39
59.36
30
8.32
FCF yield (avg)%
24.72
22.56
20.07
21.36
24.24
24.84
22.79
20.75
19.52
20.00
12.14
20.75
21.96
70
6.21
FCF margin%
23.82
23.01
24.18
24.91
22.53
24.33
24.07
24.57
22.09
23.56
2.61
24.07
23.95
43
1.712
FCF / Net incomex
1.083
1.001
1.001
0.947
1.002
1.005
1.014
1.045
1.197
1.353
0.701
1.045
1.009
35
12.52
ROIC%
17.69
15.87
15.12
15.99
13.44
12.70
14.18
13.89
11.65
14.43
24.77
13.89
14.30
92
16.41
Return on equity%
7.37
7.38
5.80
7.79
7.96
5.27
6.05
3.75
4.99
3.77
13.03
4.99
5.92
24
5.14
Return on assets%
27.57
26.92
24.08
25.69
23.59
23.83
24.97
24.28
23.19
24.21
11.51
24.21
24.25
35
2.05
EPSzł
1.10
1.05
1.10
1.17
1.19
1.13
1.16
1.20
1.16
1.07
2.22
(2.05%)
(0.26%)
—
7.77
EPS growth%
20.55
21.97
19.27
16.95
16.50
18.42
21.26
19.43
16.75
16.91
2.11
18.42
18.85
71
0.83
Bookvalue per shzł
0.55
0.53
0.57
0.52
0.58
0.65
0.63
0.65
0.71
0.76
0.34
5.43%
3.77%
—
0.85
FCF per sharezł
1.86
2.14
2.49
2.89
3.40
3.47
4.13
4.58
5.50
5.77
0.67
11.13%
13.82%
—
1.60
Dividend per shzł
2.01
2.28
2.67
2.96
3.43
3.38
3.87
4.63
5.49
5.85
2.26
11.26%
13.17%
—
12.94
Div yield (avg)%
18.55
20.48
20.21
22.86
24.45
27.44
28.84
28.69
27.39
29.85
21.40
28.69
25.92
43
27.25
Payout ratio%
13.91
13.50
10.91
12.96
15.12
16.59
18.56
15.57
13.65
16.13
23.51
16.13
14.51
25
5.878
Shares (diluted)M
6.048
6.743
6.783
7.123
6.848
7.133
6.597
6.710
6.317
6.357
5.979
(1.48%)
(0.31%)
56
14.74
Buyback yield%
19.65
21.18
19.14
21.07
22.47
23.34
24.07
21.28
18.74
19.84
6.93
21.28
21.13
5
0.558
D/E ratiox
0.918
0.953
0.923
1.078
1.045
1.095
1.033
0.973
1.101
1.102
0.541
1.095
1.039
30
6.597
Enterprise valuezł M
24.55
26.05
27.67
29.39
30.99
34.81
40.46
39.11
43.54
45.75
21.42
8.10%
7.15%
55
25.50
LT debtzł M
20.49
21.14
24.97
25.41
24.94
25.94
29.84
34.90
33.43
38.53
31.24
9.09%
6.98%
72
Cost of revenue
1.44%
0.98×
Operating expenses
1.87%
1.03×
Spread over hurdle
48.59%