9.854
Revenuezł M
9.197
9.349
9.378
9.469
9.538
9.582
9.763
9.817
9.880
10.13
10.43
1.20%
1.25%
5
5.96
Revenue growth%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
2.95
20.63
0.40
0.40
54
8.44
Gross margin%
13.96
16.38
18.91
20.93
23.78
24.48
23.59
22.38
22.07
20.51
25.34
22.38
21.50
71
2.87
Operating margin%
27.35
27.03
29.10
27.13
28.73
29.51
29.01
26.27
28.69
30.16
25.60
29.01
28.71
79
15.76
Net margin%
20.46
17.83
20.12
17.13
17.53
17.66
19.57
17.29
18.89
18.62
20.95
18.62
18.23
16
10.04
P/E ratio (avg)x
35.59
36.62
36.21
33.36
29.99
25.90
27.41
26.74
25.76
24.51
15.97
25.90
28.70
67
8.312
EV/EBITx
11.49
10.45
11.15
11.66
10.69
11.66
10.51
10.12
9.018
9.029
7.167
10.12
10.60
38
25.84
FCF yield (avg)%
18.11
20.13
19.52
17.59
17.47
16.35
14.37
11.62
12.73
11.04
11.93
12.73
16.91
39
18.35
FCF margin%
18.21
21.11
18.57
19.64
22.51
25.05
25.51
24.26
25.78
24.58
14.74
25.05
23.38
92
0.914
FCF / Net incomex
0.270
0.287
0.286
0.295
0.277
0.254
0.231
0.213
0.199
0.198
0.878
0.213
0.262
79
9.24
ROIC%
11.00
9.74
8.35
6.44
4.06
2.69
0.40
1.13
1.96
0.40
15.87
1.13
3.38
79
11.71
Return on equity%
15.69
16.91
17.85
17.73
16.46
19.06
17.86
17.40
18.66
18.10
17.50
18.10
17.79
52
20.76
Return on assets%
19.66
21.41
23.20
20.85
17.98
17.41
20.19
19.27
17.87
18.98
3.84
18.98
19.46
6
0.30
EPSzł
0.75
0.85
0.99
1.09
1.19
1.17
1.40
1.68
1.96
2.10
0.32
12.09%
12.55%
—
24.22
EPS growth%
0.40
2.19
2.02
0.56
0.46
2.98
1.21
0.49
0.40
2.07
9.96
1.21
0.89
89
0.23
Bookvalue per shzł
0.47
0.52
0.56
0.66
0.70
0.73
0.86
0.95
1.12
1.20
0.77
11.23%
9.47%
—
0.78
FCF per sharezł
0.52
0.55
0.48
0.51
0.51
0.43
0.38
0.38
0.38
0.33
0.60
(8.29%)
(3.67%)
—
0.28
Dividend per shzł
0.74
0.71
0.63
0.69
0.71
0.67
0.65
0.70
0.68
0.73
0.68
0.37%
(1.19%)
—
20.55
Div yield (avg)%
11.65
12.47
14.99
12.75
11.51
9.69
11.23
11.78
14.49
14.95
20.76
11.78
12.12
78
20.75
Payout ratio%
32.35
34.57
35.04
37.90
39.94
40.29
37.90
35.45
34.17
31.80
7.36
35.45
35.25
39
9.507
Shares (diluted)M
7.926
8.502
9.063
8.615
9.105
9.045
8.998
7.915
8.658
9.462
9.747
0.77%
0.50%
10
6.81
Buyback yield%
24.93
25.33
26.01
28.72
28.37
29.75
31.37
30.97
33.53
31.01
9.67
31.01
29.23
50
1.759
D/E ratiox
1.511
1.792
1.968
2.275
2.478
2.502
2.691
2.633
2.521
2.583
1.758
2.583
2.490
23
3.735
Enterprise valuezł M
9.164
10.07
10.85
10.65
10.46
10.71
10.10
9.494
10.38
10.74
4.460
0.54%
2.82%
9
4.086
LT debtzł M
9.864
9.612
10.52
11.06
13.01
12.64
12.20
12.89
12.78
13.73
6.103
1.09%
3.16%
56
Cost of revenue
1.48%
1.02×
Operating expenses
0.88%
0.96×