11.65
Revenuezł M
13.25
13.53
13.97
14.58
14.87
15.64
16.44
16.95
17.12
17.94
12.76
3.83%
3.21%
90
8.78
Revenue growth%
2.78
1.37
3.37
5.17
4.82
4.87
5.36
3.59
6.29
6.04
29.94
5.36
4.84
61
25.48
Gross margin%
19.89
21.45
22.26
20.09
20.41
21.14
23.55
22.05
24.23
21.54
9.98
22.05
21.50
91
12.77
Operating margin%
14.13
11.75
11.96
9.73
12.34
12.75
12.13
13.69
14.45
14.51
21.23
13.69
12.55
46
22.96
Net margin%
6.86
6.59
7.27
6.83
7.60
10.24
7.48
4.77
5.02
5.34
19.88
5.34
6.85
8
6.328
P/E ratio (avg)x
30.36
29.00
29.17
31.37
32.79
30.08
32.47
35.43
38.50
36.12
10.75
35.43
31.92
29
31.08
EV/EBITx
13.51
15.67
14.97
15.33
16.60
16.25
18.62
18.26
20.48
20.74
21.17
18.62
16.43
69
29.83
FCF yield (avg)%
5.94
7.60
6.92
5.25
6.85
7.85
7.22
6.30
8.52
6.09
13.33
7.22
6.88
54
26.65
FCF margin%
9.92
12.40
11.92
10.13
12.58
14.79
14.17
12.91
11.09
9.39
18.28
12.91
12.16
91
0.244
FCF / Net incomex
0.248
0.218
0.230
0.206
0.182
0.189
0.166
0.152
0.156
0.141
0.562
0.156
0.186
8
4.23
ROIC%
7.49
10.23
12.24
10.59
12.68
10.88
13.73
14.70
15.02
16.08
12.91
14.70
12.46
25
24.50
Return on equity%
24.80
22.60
23.93
22.85
23.31
24.82
22.67
20.95
20.39
19.55
5.25
20.95
22.76
23
22.36
Return on assets%
0.46
2.50
3.59
2.26
2.98
1.30
3.87
6.03
8.36
7.20
21.41
6.03
3.29
90
3.43
EPSzł
2.37
2.42
2.45
2.48
2.22
2.16
2.39
2.65
2.51
2.75
3.71
4.41%
1.08%
—
14.33
EPS growth%
25.55
25.59
25.24
25.48
23.31
21.50
24.25
22.36
23.94
22.16
24.52
22.36
24.10
80
1.04
Bookvalue per shzł
4.43
5.14
6.06
6.04
7.13
7.87
7.80
9.11
8.89
8.99
3.07
4.76%
7.58%
—
1.59
FCF per sharezł
3.47
3.46
3.85
4.34
4.83
4.48
4.75
5.36
5.04
5.26
2.19
1.71%
4.50%
—
4.40
Dividend per shzł
3.45
3.34
3.67
3.44
3.84
4.15
4.77
5.20
5.51
6.22
1.31
10.14%
7.17%
—
16.91
Div yield (avg)%
22.93
25.67
26.52
24.09
26.96
29.68
29.78
31.83
31.48
32.98
27.13
31.48
28.32
93
18.17
Payout ratio%
17.10
19.25
21.68
23.16
23.90
25.27
27.56
26.59
28.62
28.34
12.70
27.56
24.58
5
2.933
Shares (diluted)M
3.588
3.761
4.034
3.639
3.729
3.276
3.003
3.008
2.935
2.912
2.912
(4.83%)
(2.90%)
64
28.22
Buyback yield%
5.78
7.58
7.38
9.46
6.86
9.80
7.37
5.08
4.35
5.29
24.47
5.29
7.12
72
0.350
D/E ratiox
0.438
0.492
0.544
0.526
0.514
0.495
0.528
0.486
0.481
0.532
0.912
0.495
0.504
34
9.665
Enterprise valuezł M
14.58
15.60
15.70
17.96
21.09
23.27
27.01
27.89
28.68
29.44
15.12
6.90%
8.14%
24
15.13
LT debtzł M
4.241
4.323
3.774
3.735
3.161
2.845
2.522
2.624
2.462
2.517
3.631
(4.46%)
(4.63%)
70
Cost of revenue
3.31%
1.01×
Operating expenses
3.64%
1.04×
Cash and investments
15.72%
Spread over hurdle
(1.07%)