1.320
Revenuezł M
11.51
11.97
12.88
13.93
14.56
15.21
15.99
17.36
18.13
19.63
1.427
6.15%
6.05%
48
6.43
Revenue growth%
3.23
2.85
2.63
0.40
0.40
0.40
3.19
0.98
0.40
0.40
21.65
0.40
0.69
86
12.64
Gross margin%
18.05
19.23
21.04
22.27
22.37
23.44
25.20
25.42
22.44
25.37
27.49
25.20
22.40
72
24.08
Operating margin%
11.86
12.92
15.39
16.77
15.32
15.42
15.74
16.83
15.32
17.15
28.62
15.74
15.40
52
23.52
Net margin%
10.16
11.99
11.34
13.06
13.07
13.84
16.03
14.30
12.93
15.09
11.19
14.30
13.07
87
25.24
P/E ratio (avg)x
34.76
35.39
34.71
35.91
31.75
26.76
24.17
22.93
21.29
20.16
7.950
22.93
29.26
41
9.051
EV/EBITx
14.19
15.05
13.53
13.10
13.66
12.22
12.24
12.03
10.97
12.12
37.14
12.12
12.67
62
9.70
FCF yield (avg)%
2.16
2.36
3.05
5.24
8.02
6.55
6.03
3.12
4.20
5.93
29.67
5.93
4.72
16
7.71
FCF margin%
20.06
22.05
23.12
21.79
21.61
20.37
19.58
21.32
21.18
20.51
3.78
20.51
21.25
39
0.374
FCF / Net incomex
2.026
2.020
1.887
1.888
1.958
1.873
2.170
2.008
2.140
2.126
0.612
2.126
2.014
38
3.49
ROIC%
27.21
26.93
26.28
26.36
24.92
22.45
19.71
17.53
16.43
17.04
3.58
17.53
23.69
21
7.84
Return on equity%
17.79
16.69
16.91
15.64
15.16
12.92
14.40
16.87
14.03
14.25
21.59
14.25
15.40
25
17.11
Return on assets%
27.41
24.90
22.49
22.29
22.37
24.00
23.35
23.15
24.62
27.08
7.84
24.00
23.67
37
1.71
EPSzł
1.73
1.67
1.60
1.59
1.59
1.61
1.41
1.51
1.51
1.67
1.76
0.99%
(0.58%)
—
16.92
EPS growth%
9.46
8.88
10.43
10.47
13.24
14.78
11.82
9.55
7.02
4.54
27.88
9.55
9.99
7
1.74
Bookvalue per shzł
1.54
1.77
1.80
1.80
2.03
2.26
2.30
2.48
2.53
2.48
1.64
4.10%
4.69%
—
1.88
FCF per sharezł
1.89
1.76
1.66
1.62
1.46
1.60
1.69
1.86
1.88
1.96
1.32
6.06%
0.93%
—
0.79
Dividend per shzł
1.77
1.71
1.84
1.66
1.46
1.44
1.48
1.27
1.32
1.37
0.69
(1.25%)
(2.22%)
—
3.65
Div yield (avg)%
22.02
25.01
24.55
25.10
24.19
22.46
22.93
20.81
22.53
25.31
7.87
22.53
23.56
48
7.35
Payout ratio%
17.83
18.42
20.10
21.37
21.52
18.97
16.96
17.50
17.79
18.77
20.93
17.79
18.60
65
3.028
Shares (diluted)M
3.604
4.028
4.062
3.722
4.087
3.689
3.922
3.775
4.097
4.589
3.067
2.34%
2.72%
93
3.20
Buyback yield%
8.20
7.17
4.60
5.06
7.33
10.15
8.28
9.15
11.86
13.08
27.80
10.15
8.24
8
0.643
D/E ratiox
1.640
1.695
1.740
1.685
1.595
1.755
1.803
1.674
1.705
1.538
0.662
1.705
1.690
44
2.803
Enterprise valuezł M
1.268
1.184
1.251
1.240
1.108
1.220
1.101
1.144
1.220
1.311
3.667
3.42%
1.51%
25
7.607
LT debtzł M
8.849
9.218
9.932
10.31
11.39
11.99
13.17
12.22
12.17
13.89
18.55
4.06%
4.21%
60
Cost of revenue
6.05%
1.00×
Operating expenses
5.28%
0.93×
Property and equipment
17.02%
Spread over hurdle
(8.21%)