15.27
Revenuezł M
69.98
72.02
72.83
74.12
75.84
77.10
78.33
78.06
78.29
79.30
16.12
0.89%
1.47%
94
15.54
Revenue growth%
7.88
10.40
8.41
8.56
7.12
4.59
5.45
8.39
10.60
8.11
11.10
8.11
8.25
92
7.06
Gross margin%
17.60
19.19
18.52
21.09
23.22
24.53
21.84
21.82
22.10
23.91
21.94
22.10
21.83
60
22.72
Operating margin%
8.29
8.92
8.24
8.20
8.87
9.38
9.90
11.37
11.43
9.48
14.16
9.90
9.15
65
21.21
Net margin%
23.04
22.11
25.00
27.03
28.44
26.88
25.25
23.16
25.07
25.82
29.89
25.25
25.16
27
34.80
P/E ratio (avg)x
27.41
28.34
31.05
36.49
37.04
36.37
43.43
46.86
45.47
47.28
27.62
45.47
36.77
89
35.37
EV/EBITx
23.49
25.28
26.35
22.94
24.61
25.54
23.57
24.32
26.52
23.70
17.02
24.32
24.47
92
3.98
FCF yield (avg)%
13.52
11.16
8.45
8.90
6.87
9.30
12.00
9.28
11.69
12.32
3.63
11.69
10.23
16
17.50
FCF margin%
14.46
15.87
14.46
14.72
13.15
13.47
12.08
9.36
11.44
11.48
7.63
11.48
13.31
70
0.754
FCF / Net incomex
1.904
2.205
2.582
3.036
3.398
3.409
3.348
3.712
4.459
4.713
0.972
3.712
3.373
17
12.15
ROIC%
13.92
12.69
10.60
10.19
8.94
9.36
10.78
12.38
12.91
11.32
10.93
11.32
11.05
44
20.09
Return on equity%
8.69
8.99
11.05
10.51
10.98
9.16
7.88
5.66
4.31
3.52
19.30
5.66
8.84
73
27.15
Return on assets%
14.58
15.61
16.73
15.31
16.12
17.04
15.17
13.34
12.71
12.47
7.76
13.34
15.24
32
48.78
EPSzł
19.61
21.53
22.49
24.13
21.93
22.12
20.41
21.46
23.55
26.01
52.32
3.48%
1.85%
—
12.97
EPS growth%
22.44
21.00
22.04
19.47
18.04
17.47
18.35
17.47
20.16
19.60
29.09
18.35
19.54
41
38.55
Bookvalue per shzł
15.06
16.67
15.95
16.84
17.43
19.76
22.08
23.88
26.71
25.87
7.38
8.22%
5.77%
—
36.80
FCF per sharezł
28.68
29.14
31.32
32.69
31.36
31.93
35.74
38.44
36.87
40.81
20.66
5.41%
4.96%
—
39.78
Dividend per shzł
32.08
32.84
30.03
32.14
30.67
28.58
32.25
34.51
34.08
33.97
16.44
2.07%
0.50%
—
22.32
Div yield (avg)%
20.62
20.24
21.52
24.45
24.10
21.53
19.88
18.03
17.94
20.06
2.15
19.88
20.43
14
6.26
Payout ratio%
10.48
8.14
6.52
6.66
9.56
9.71
9.56
10.27
7.50
9.80
17.68
9.71
9.56
47
1.091
Shares (diluted)M
1.187
1.199
1.321
1.272
1.425
1.492
1.541
1.556
1.609
1.759
1.062
4.31%
4.90%
94
22.85
Buyback yield%
19.90
19.97
19.56
17.14
17.06
16.31
18.52
16.61
17.29
14.90
16.60
16.61
17.21
56
1.389
D/E ratiox
1.048
1.082
1.029
1.185
1.163
1.111
1.233
1.271
1.356
1.508
0.115
1.271
1.174
40
7.095
Enterprise valuezł M
73.83
85.18
102.3
106.3
111.0
112.3
126.0
133.7
146.5
156.6
10.44
7.13%
8.07%
81
41.19
LT debtzł M
21.63
19.53
19.13
17.60
18.09
18.36
20.47
19.18
18.67
19.10
46.89
1.09%
(1.40%)
85
Cost of revenue
1.75%
1.03×
Operating expenses
0.58%
0.92×
Property and equipment
16.66%
Spread over hurdle
17.66%