8.992
Revenuezł M
11.58
12.20
12.52
13.29
13.73
14.41
15.00
15.70
16.46
16.85
9.747
4.18%
4.47%
46
4.90
Revenue growth%
23.11
22.50
21.40
22.12
20.11
19.68
18.63
21.25
22.72
19.92
20.10
19.92
21.33
15
3.24
Gross margin%
17.00
16.41
16.06
13.12
12.57
11.77
12.21
12.35
13.47
15.14
20.37
12.35
13.29
42
17.26
Operating margin%
28.09
30.29
29.24
31.00
30.50
31.68
31.02
30.74
27.90
30.81
14.04
30.81
30.62
94
8.62
Net margin%
9.27
7.64
10.54
11.37
12.08
12.40
13.79
13.24
12.90
14.58
18.48
13.24
12.24
75
7.322
P/E ratio (avg)x
43.48
50.89
57.26
66.09
70.80
85.67
92.40
99.16
118.5
130.4
14.99
99.16
78.23
83
6.691
EV/EBITx
16.88
16.97
16.71
15.60
16.52
15.62
15.34
13.16
13.37
12.12
26.12
13.37
15.61
71
27.69
FCF yield (avg)%
16.93
18.36
15.71
13.64
15.68
17.42
19.21
20.44
19.25
16.65
17.55
19.21
17.17
51
17.09
FCF margin%
21.14
21.21
23.12
23.74
25.71
27.66
27.93
25.97
23.39
21.43
7.39
25.97
23.57
37
0.108
FCF / Net incomex
1.472
1.516
1.562
1.673
1.728
1.562
1.687
1.571
1.448
1.469
0.829
1.562
1.562
22
28.04
ROIC%
17.16
16.97
18.61
17.74
20.06
20.17
22.94
23.76
23.64
25.04
6.40
23.64
20.12
26
7.35
Return on equity%
5.32
8.20
10.16
9.15
10.89
10.13
10.31
12.66
10.43
10.19
6.86
10.31
10.18
38
23.26
Return on assets%
16.74
13.79
16.24
15.65
15.09
14.39
15.34
14.88
15.64
14.27
24.34
14.88
15.22
93
0.75
EPSzł
1.05
1.09
1.10
1.20
1.20
1.33
1.38
1.40
1.42
1.56
0.79
5.41%
5.09%
—
26.42
EPS growth%
16.81
16.40
18.96
19.31
22.03
23.98
22.44
20.68
22.70
23.73
22.28
22.70
21.36
30
0.58
Bookvalue per shzł
1.13
1.20
1.29
1.38
1.40
1.29
1.26
1.17
1.15
1.26
0.71
(2.12%)
0.70%
—
1.19
FCF per sharezł
0.82
0.89
0.92
0.86
0.88
0.80
0.79
0.85
0.83
0.88
1.01
0.07%
0.42%
—
0.50
Dividend per shzł
0.67
0.74
0.76
0.85
0.85
0.91
0.90
0.86
0.87
0.86
0.92
0.33%
2.61%
—
8.43
Div yield (avg)%
22.31
21.83
20.26
20.51
21.16
21.58
19.38
19.26
20.12
21.87
23.52
20.12
20.84
42
7.38
Payout ratio%
17.80
19.90
21.71
19.43
18.16
20.28
19.46
16.83
14.84
11.86
28.23
16.83
18.79
72
7.689
Shares (diluted)M
6.023
6.544
6.910
6.867
6.859
7.033
7.411
6.675
5.945
5.459
7.557
(4.46%)
(1.13%)
22
27.99
Buyback yield%
22.05
19.58
16.77
17.38
17.95
17.27
18.48
15.77
18.72
19.03
28.60
18.48
18.22
76
1.186
D/E ratiox
2.089
2.184
2.174
2.334
2.440
2.549
3.005
3.399
3.871
3.803
0.454
3.399
2.494
75
11.85
Enterprise valuezł M
5.496
4.907
4.407
4.461
4.828
4.690
4.912
4.719
5.074
4.392
12.44
(1.88%)
(1.37%)
70
10.28
LT debtzł M
6.035
5.730
5.895
6.140
6.317
5.780
5.207
4.949
4.607
4.851
12.04
(5.14%)
(1.95%)
40
Cost of revenue
4.51%
1.00×
Operating expenses
3.76%
0.93×
Goodwill & intangibles
16.83%