11.60
Revenuezł M
20.53
20.94
21.36
21.45
21.54
21.77
22.14
22.36
22.56
22.82
12.97
1.16%
1.22%
47
12.52
Revenue growth%
21.96
24.72
24.71
27.25
25.55
25.24
26.19
23.61
23.21
24.32
10.40
24.32
24.72
83
12.76
Gross margin%
24.64
26.54
24.98
25.17
23.86
23.48
24.98
24.85
23.89
25.55
19.22
24.85
24.92
72
16.04
Operating margin%
6.87
6.40
6.93
9.85
10.97
10.97
12.68
13.63
14.16
11.50
26.13
12.68
10.97
42
19.80
Net margin%
16.41
17.81
14.98
17.04
18.85
16.38
16.20
16.55
15.26
15.54
11.27
16.20
16.39
12
28.93
P/E ratio (avg)x
44.06
44.45
44.60
47.63
54.35
55.05
58.84
65.68
76.55
75.91
21.17
65.68
54.70
15
35.93
EV/EBITx
12.10
11.02
10.28
10.47
10.76
10.08
8.664
8.068
8.267
8.790
33.86
8.664
10.18
47
5.26
FCF yield (avg)%
5.95
7.79
9.20
10.64
9.11
11.43
10.62
10.18
10.65
12.99
18.99
10.65
10.40
70
14.46
FCF margin%
27.25
26.89
24.57
23.23
23.93
22.71
25.20
26.98
25.77
24.80
16.17
25.20
25.00
36
1.215
FCF / Net incomex
0.285
0.309
0.281
0.291
0.298
0.338
0.332
0.343
0.318
0.302
0.129
0.332
0.305
30
4.44
ROIC%
16.76
15.19
18.18
17.33
19.85
17.47
19.22
19.12
17.24
17.56
16.66
17.56
17.52
10
8.74
Return on equity%
25.78
27.48
27.61
28.03
27.69
25.05
22.41
22.65
21.62
24.30
9.12
22.65
25.41
25
9.57
Return on assets%
10.18
11.02
13.04
12.04
9.60
11.32
9.68
11.46
11.64
9.83
24.03
11.32
11.17
91
1.85
EPSzł
2.88
2.76
2.69
2.75
3.25
3.75
3.97
4.20
4.70
5.23
2.01
9.99%
6.93%
—
18.23
EPS growth%
17.90
20.69
19.85
21.43
18.94
18.09
20.75
20.11
18.26
18.70
18.96
18.70
19.39
49
0.87
Bookvalue per shzł
1.76
1.96
1.96
2.15
2.03
2.04
2.25
2.09
2.00
2.05
2.29
0.15%
1.41%
—
1.65
FCF per sharezł
1.10
1.21
1.28
1.24
1.25
1.30
1.37
1.46
1.53
1.78
1.50
7.37%
5.66%
—
2.03
Dividend per shzł
0.68
0.71
0.78
0.76
0.74
0.75
0.70
0.75
0.72
0.71
1.04
(0.96%)
(0.48%)
—
8.62
Div yield (avg)%
17.90
19.25
21.49
22.88
20.97
23.07
26.01
24.54
24.70
27.17
11.00
24.70
22.98
44
7.87
Payout ratio%
24.54
24.54
25.44
25.34
23.68
22.15
22.43
21.79
20.41
21.16
14.54
21.79
23.05
49
9.856
Shares (diluted)M
8.113
7.108
6.734
6.149
5.343
4.684
4.695
5.078
4.889
4.911
9.921
(1.67%)
(6.06%)
14
16.03
Buyback yield%
27.34
27.69
30.65
32.51
31.81
32.43
35.15
34.82
31.88
33.50
24.14
33.50
32.15
38
0.308
D/E ratiox
0.515
0.492
0.536
0.518
0.530
0.596
0.582
0.690
0.771
0.890
0.993
0.690
0.559
19
12.34
Enterprise valuezł M
9.680
9.974
8.610
8.034
6.879
6.692
6.726
7.225
6.323
6.203
21.25
(2.05%)
(5.41%)
5
23.91
LT debtzł M
12.67
14.11
14.91
16.36
15.78
18.26
20.29
22.18
21.70
25.84
5.789
10.37%
7.91%
72
Cost of revenue
1.20%
1.00×
Operating expenses
0.78%
0.96×
Goodwill & intangibles
15.54%
Spread over hurdle
(4.21%)