66.80
Revenuezł M
55.63
56.30
57.61
57.52
57.60
58.22
57.13
56.38
56.98
57.17
72.23
(0.15%)
0.32%
92
4.14
Revenue growth%
12.30
9.47
10.66
7.80
7.44
6.18
7.38
6.88
3.99
1.79
24.71
6.18
7.41
83
6.18
Gross margin%
14.72
15.76
14.51
14.20
16.54
16.12
17.89
18.15
19.06
17.53
13.22
17.89
16.33
5
14.37
Operating margin%
1.90
0.40
0.40
2.12
2.63
1.41
3.50
2.76
1.10
3.37
9.50
2.76
2.01
62
9.23
Net margin%
11.68
8.69
9.19
8.93
9.76
7.42
9.08
10.20
9.28
10.75
3.30
9.28
9.23
37
25.67
P/E ratio (avg)x
16.51
15.49
15.71
16.72
16.29
16.87
15.29
16.20
16.02
17.77
22.58
16.20
16.24
66
30.71
EV/EBITx
31.97
31.95
30.21
30.43
32.23
34.41
39.64
43.78
41.99
43.67
8.990
41.99
33.32
23
29.80
FCF yield (avg)%
3.81
1.50
0.75
0.40
0.40
0.40
2.15
4.50
6.16
4.74
12.92
4.50
1.82
61
2.93
FCF margin%
0.58
1.27
1.87
3.91
1.26
4.13
1.89
0.95
0.40
0.53
10.96
0.95
1.27
87
1.305
FCF / Net incomex
1.345
1.534
1.690
1.836
1.862
2.142
1.982
2.222
2.122
2.304
0.420
2.142
1.922
19
14.84
ROIC%
18.87
19.93
20.55
22.81
24.16
21.21
23.49
25.17
27.49
26.63
27.74
25.17
23.15
37
12.46
Return on equity%
3.11
0.54
1.48
0.40
0.40
1.45
0.40
0.71
2.98
3.61
18.01
1.45
1.08
12
24.82
Return on assets%
21.44
21.67
23.40
22.65
20.28
20.67
23.44
21.52
24.45
21.52
9.18
21.52
21.59
26
4.16
EPSzł
1.90
1.91
1.80
2.03
2.07
2.25
2.54
2.36
2.22
2.52
4.49
4.10%
2.39%
—
9.01
EPS growth%
18.15
19.74
20.12
21.96
20.57
18.52
18.79
15.90
13.02
13.97
29.84
15.90
18.65
90
3.81
Bookvalue per shzł
4.82
4.43
4.95
4.67
4.44
4.22
3.82
4.07
3.76
4.04
2.38
(1.89%)
(2.49%)
—
4.99
FCF per sharezł
3.88
3.48
3.51
3.30
3.52
3.61
3.30
3.00
2.81
2.57
3.31
(6.04%)
(5.29%)
—
0.93
Dividend per shzł
4.68
5.26
5.29
5.10
5.74
5.67
5.56
6.29
7.32
6.80
4.32
3.42%
4.52%
—
8.95
Div yield (avg)%
10.68
12.11
13.68
12.05
12.49
11.72
10.65
12.79
11.92
10.98
3.19
11.72
11.99
39
19.58
Payout ratio%
14.75
12.60
15.39
15.81
15.14
16.49
18.99
20.62
18.75
20.02
27.67
18.99
16.15
30
6.675
Shares (diluted)M
11.29
11.57
11.24
12.54
14.21
14.40
14.42
15.08
15.67
18.65
6.921
5.58%
5.99%
46
26.13
Buyback yield%
20.13
17.87
15.82
16.48
14.57
12.42
10.02
12.05
11.21
11.31
10.83
11.31
13.50
7
1.481
D/E ratiox
2.531
2.544
2.749
2.803
2.943
3.289
3.136
3.599
4.275
4.889
0.887
3.599
3.039
15
21.18
Enterprise valuezł M
38.38
41.88
42.12
43.30
46.86
50.46
56.22
54.88
53.57
54.83
3.807
3.19%
3.92%
67
42.18
LT debtzł M
26.99
25.87
28.41
31.32
30.11
30.09
32.42
35.05
37.12
40.05
7.723
5.88%
3.26%
6
Cost of revenue
0.76%
1.04×
Operating expenses
(0.52%)
0.92×
Cash and investments
15.15%
Spread over hurdle
52.69%