72.23
Revenuezł M
68.10
71.59
74.78
76.13
76.72
80.36
81.27
84.73
89.06
92.70
75.83
3.86%
3.32%
90
8.33
Revenue growth%
6.09
4.15
3.48
4.35
2.84
0.87
0.40
1.68
2.08
2.38
25.44
1.68
2.61
19
28.35
Gross margin%
15.72
15.33
13.38
14.43
11.70
9.48
9.79
10.21
7.37
9.55
28.00
9.55
10.96
90
18.35
Operating margin%
27.13
28.92
27.23
26.66
26.89
24.96
27.01
24.67
22.19
21.68
24.25
24.67
26.77
54
12.30
Net margin%
7.13
4.97
3.51
2.93
4.87
4.35
6.26
8.15
10.45
11.25
22.58
8.15
5.62
75
21.41
P/E ratio (avg)x
26.31
30.20
28.51
30.77
31.73
30.34
34.33
36.17
40.78
46.30
26.57
36.17
31.25
70
37.31
EV/EBITx
12.78
12.89
14.62
16.14
16.34
16.93
16.38
16.28
15.43
14.58
28.23
16.28
15.78
95
23.15
FCF yield (avg)%
14.61
16.16
17.97
18.27
16.33
14.02
13.21
14.53
14.56
16.67
17.47
14.53
15.39
23
7.77
FCF margin%
0.40
3.01
1.22
3.88
1.01
1.34
1.65
2.42
4.44
1.87
6.30
1.87
1.76
83
1.694
FCF / Net incomex
2.009
2.277
2.293
2.613
3.062
3.135
3.785
4.245
4.983
5.611
0.170
4.245
3.099
70
27.82
ROIC%
14.50
12.36
10.51
12.38
9.83
9.50
7.17
5.31
8.22
9.60
29.51
8.22
9.71
86
22.66
Return on equity%
19.23
21.62
21.34
22.59
25.17
26.47
24.59
23.66
21.59
19.64
23.42
23.66
22.11
90
21.70
Return on assets%
30.39
27.64
25.20
24.33
26.30
26.55
24.89
24.08
24.24
23.82
24.61
24.24
25.05
61
3.24
EPSzł
3.17
3.51
3.89
3.80
3.90
3.91
3.76
3.87
3.64
4.03
3.59
0.69%
3.05%
—
11.07
EPS growth%
25.71
23.53
20.74
22.92
23.27
21.35
18.45
15.77
17.72
18.61
26.73
18.45
21.05
56
1.43
Bookvalue per shzł
4.88
4.77
4.65
5.37
5.70
5.83
6.99
7.57
8.99
10.68
2.93
13.40%
9.98%
—
3.21
FCF per sharezł
1.49
1.65
1.44
1.60
1.48
1.30
1.21
1.13
1.07
1.12
3.43
(5.49%)
(1.86%)
—
4.26
Dividend per shzł
6.37
6.60
6.13
5.56
5.43
4.98
5.01
5.62
5.97
6.60
1.93
3.98%
1.53%
—
10.26
Div yield (avg)%
29.45
29.36
31.59
28.86
29.13
30.02
28.66
28.95
28.52
29.71
25.43
28.95
29.25
21
17.61
Payout ratio%
3.88
2.46
2.98
1.96
0.40
0.40
0.40
0.40
3.24
4.44
24.58
0.40
2.21
47
12.52
Shares (diluted)M
12.99
12.86
14.72
16.73
18.05
18.31
17.89
17.18
19.75
18.16
12.58
0.12%
2.53%
24
25.20
Buyback yield%
19.29
20.15
19.39
19.68
20.46
21.17
19.01
17.85
16.74
19.09
15.16
19.01
19.34
52
1.188
D/E ratiox
2.546
2.918
3.429
3.510
3.820
3.773
4.151
4.788
5.152
5.373
1.401
4.788
3.796
8
56.06
Enterprise valuezł M
83.17
93.35
99.11
100.1
99.59
108.2
101.3
94.83
89.56
91.99
28.00
(1.58%)
1.37%
29
50.04
LT debtzł M
9.458
10.32
10.21
10.06
9.701
10.80
10.09
9.832
10.35
10.08
3.831
0.76%
(0.13%)
55
Cost of revenue
3.32%
1.00×
Operating expenses
3.20%
0.99×
Property and equipment
18.28%
Cash and investments
17.08%
Spread over hurdle
(2.18%)