35.43
Revenuezł M
41.27
44.44
46.71
49.44
52.42
56.99
61.70
66.95
71.59
76.58
36.81
7.87%
6.79%
94
18.94
Revenue growth%
14.26
13.33
10.81
13.39
14.46
13.37
10.81
13.10
10.85
10.70
19.53
10.85
13.22
62
5.88
Gross margin%
23.65
22.82
23.66
21.26
18.76
19.77
20.61
22.12
21.00
20.37
3.63
20.61
21.13
47
15.37
Operating margin%
12.85
9.91
9.26
6.53
9.41
6.71
4.03
3.15
2.92
1.55
26.15
3.15
6.62
79
22.44
Net margin%
19.06
19.87
21.65
21.12
20.51
22.61
22.27
20.56
20.44
22.12
5.08
22.12
20.84
67
32.60
P/E ratio (avg)x
15.32
16.06
16.66
15.48
15.55
14.62
15.70
15.18
14.62
15.58
10.03
15.18
15.51
77
27.90
EV/EBITx
25.01
24.57
28.57
32.81
36.77
42.24
40.56
39.06
43.69
42.49
35.36
42.24
37.92
25
29.26
FCF yield (avg)%
19.08
22.01
23.69
24.72
27.36
26.44
26.08
23.66
21.70
23.28
26.75
23.66
23.67
42
27.31
FCF margin%
24.09
22.55
25.42
24.54
27.06
27.56
28.01
28.40
27.14
28.77
25.51
28.01
27.10
52
0.263
FCF / Net incomex
0.419
0.407
0.429
0.387
0.340
0.326
0.313
0.335
0.348
0.371
1.680
0.335
0.359
76
14.71
ROIC%
28.32
30.63
32.56
32.63
32.63
30.10
28.89
29.15
27.16
28.99
18.48
28.99
29.63
43
17.40
Return on equity%
28.20
31.11
33.48
33.41
35.56
33.20
30.39
29.30
30.06
31.29
26.39
30.39
31.20
38
12.59
Return on assets%
18.95
16.70
18.27
20.73
17.95
19.64
20.06
19.63
21.67
24.07
2.32
20.06
19.64
25
3.15
EPSzł
4.67
4.91
4.71
4.99
5.01
5.11
5.80
5.74
6.38
6.56
3.26
5.56%
4.68%
—
26.78
EPS growth%
11.09
8.29
10.86
11.70
12.02
12.50
14.38
16.04
15.20
12.69
21.95
14.38
12.26
30
1.88
Bookvalue per shzł
0.55
0.52
0.55
0.50
0.48
0.50
0.48
0.41
0.38
0.37
3.22
(4.97%)
(3.79%)
—
3.61
FCF per sharezł
2.20
1.95
1.94
1.88
1.99
2.14
2.17
2.30
2.05
1.96
2.26
(0.27%)
(0.76%)
—
3.59
Dividend per shzł
1.61
1.56
1.62
1.46
1.60
1.47
1.45
1.41
1.24
1.27
2.55
(4.49%)
(1.61%)
—
22.43
Div yield (avg)%
25.69
23.12
25.88
23.06
22.59
21.82
22.85
21.67
21.25
20.52
21.19
21.67
22.72
46
15.54
Payout ratio%
7.28
9.71
8.84
9.62
12.27
15.10
13.41
14.00
12.92
11.49
28.49
13.41
11.88
57
23.04
Shares (diluted)M
21.34
18.44
16.85
15.09
15.76
14.15
14.28
15.46
13.47
12.05
22.90
(5.23%)
(5.97%)
23
3.01
Buyback yield%
11.16
9.08
9.16
9.93
12.08
14.20
14.94
17.30
20.15
22.44
4.11
17.30
13.14
79
0.448
D/E ratiox
0.590
0.617
0.614
0.591
0.691
0.659
0.762
0.856
0.862
0.917
1.601
0.856
0.675
16
45.17
Enterprise valuezł M
14.79
13.59
12.61
11.28
12.35
13.31
12.42
12.86
12.84
14.24
22.33
2.89%
(0.78%)
79
3.527
LT debtzł M
53.28
54.62
52.81
51.89
50.80
55.64
58.95
59.29
53.57
58.23
12.59
2.77%
1.10%
74
Cost of revenue
6.60%
0.98×
Operating expenses
7.08%
1.03×
Goodwill & intangibles
18.66%
Spread over hurdle
17.25%