1.427
Revenuezł M
3.151
3.216
3.195
3.162
3.133
3.191
3.188
3.259
3.363
3.448
1.556
1.93%
1.01%
78
10.60
Revenue growth%
6.57
5.85
8.18
8.01
10.32
9.09
8.75
8.96
8.26
8.69
12.67
8.75
8.47
83
10.32
Gross margin%
3.13
2.52
3.94
6.13
6.25
3.26
5.95
7.15
5.60
8.29
11.14
5.95
5.77
57
21.71
Operating margin%
25.59
28.13
26.30
27.05
29.85
27.06
28.92
30.85
33.25
30.36
4.77
30.36
28.52
8
27.50
Net margin%
5.94
4.39
3.62
1.43
0.65
0.40
0.40
0.40
2.13
3.36
2.65
0.40
1.78
57
19.53
P/E ratio (avg)x
16.64
16.26
18.80
19.55
21.35
23.94
26.66
28.68
33.24
38.92
32.05
28.68
22.65
26
33.62
EV/EBITx
32.56
34.78
35.92
33.84
32.28
35.39
36.79
32.75
30.21
27.66
9.113
32.75
33.29
65
2.05
FCF yield (avg)%
30.67
33.30
35.28
35.67
35.94
33.65
36.07
33.64
34.24
34.59
28.73
34.24
34.42
85
10.85
FCF margin%
7.59
7.37
7.75
5.33
3.28
0.53
0.40
1.60
0.40
2.13
18.60
0.53
2.70
50
0.172
FCF / Net incomex
1.079
1.261
1.234
1.465
1.732
1.834
1.856
2.075
2.113
2.021
0.575
2.021
1.783
40
22.83
ROIC%
13.47
11.65
10.43
10.00
10.67
12.76
11.00
10.93
12.11
12.48
21.70
12.11
11.32
55
9.13
Return on equity%
25.94
24.83
25.85
26.50
28.71
28.73
31.51
30.98
33.91
35.99
7.19
31.51
28.72
69
9.68
Return on assets%
28.20
25.76
26.63
23.66
22.53
25.48
25.06
24.08
25.97
24.06
23.13
25.06
25.27
73
0.49
EPSzł
0.50
0.53
0.53
0.55
0.57
0.57
0.57
0.60
0.67
0.70
0.54
4.15%
5.17%
—
21.10
EPS growth%
0.40
0.40
2.93
4.59
4.86
3.90
2.91
2.01
2.70
0.40
2.00
2.70
2.81
36
0.36
Bookvalue per shzł
1.08
1.24
1.34
1.31
1.27
1.42
1.48
1.43
1.53
1.78
0.80
7.01%
5.46%
—
0.47
FCF per sharezł
1.40
1.52
1.83
2.05
2.36
2.81
2.90
2.95
3.56
3.89
0.99
10.51%
11.56%
—
0.73
Dividend per shzł
0.38
0.39
0.40
0.37
0.42
0.41
0.43
0.43
0.39
0.43
0.35
0.74%
2.34%
—
10.67
Div yield (avg)%
6.85
5.64
5.37
4.47
2.95
3.11
3.22
1.82
0.40
0.97
24.06
1.82
3.17
91
26.61
Payout ratio%
2.19
0.88
0.40
0.40
1.22
4.06
5.48
7.80
9.28
11.76
24.64
7.80
3.13
10
2.079
Shares (diluted)M
2.289
2.556
2.565
2.351
2.664
2.547
2.785
2.813
3.207
3.342
2.061
4.64%
2.87%
51
5.93
Buyback yield%
18.34
16.95
14.00
13.25
13.40
14.87
14.16
13.23
10.59
11.58
5.63
13.23
13.70
87
0.609
D/E ratiox
1.534
1.544
1.528
1.534
1.798
2.108
2.279
2.557
2.763
3.025
1.519
2.557
1.953
24
2.507
Enterprise valuezł M
3.252
3.434
3.416
3.348
3.713
3.469
3.392
3.237
3.488
3.712
1.342
—
2.15%
31
1.201
LT debtzł M
3.338
3.632
3.853
3.670
3.717
3.861
4.128
4.059
4.264
4.557
0.608
4.16%
2.83%
25
Cost of revenue
0.96%
0.99×
Operating expenses
1.74%
1.07×
Goodwill & intangibles
16.13%
Spread over hurdle
65.28%