15.08
Revenuezł M
18.62
20.13
21.90
24.00
26.49
28.57
30.82
32.61
35.74
39.31
16.43
8.21%
8.36%
70
19.51
Revenue growth%
29.71
30.63
31.22
32.79
34.62
35.81
37.65
34.78
37.57
39.55
7.95
37.57
34.70
79
18.11
Gross margin%
18.91
21.69
19.04
16.92
14.36
16.35
15.95
18.22
17.02
14.54
4.00
16.35
16.97
57
22.76
Operating margin%
14.80
12.46
9.74
10.38
10.07
11.32
10.22
11.41
8.67
7.40
23.32
10.22
10.30
62
16.22
Net margin%
16.13
14.35
14.07
14.71
13.75
14.73
14.97
12.27
14.59
16.83
16.93
14.73
14.65
59
7.412
P/E ratio (avg)x
17.25
17.36
18.25
20.60
23.75
27.27
27.89
28.15
27.49
27.06
13.13
27.49
25.40
20
21.04
EV/EBITx
33.67
33.57
35.96
37.97
37.64
41.60
44.90
47.23
49.70
49.39
17.58
47.23
39.79
81
4.09
FCF yield (avg)%
7.80
7.27
10.27
10.00
12.94
13.92
15.51
17.76
16.65
17.99
13.23
16.65
13.43
56
27.52
FCF margin%
28.13
29.57
29.70
27.81
28.01
28.68
30.21
29.08
30.38
31.49
22.52
30.21
29.33
41
1.283
FCF / Net incomex
2.499
2.657
2.953
3.123
3.482
3.833
3.766
4.225
4.276
4.983
1.384
4.225
3.624
95
23.68
ROIC%
34.76
33.71
36.33
34.51
32.19
32.70
30.48
28.16
28.96
30.20
8.56
30.20
32.44
74
2.62
Return on equity%
15.88
16.51
14.63
16.33
15.20
16.51
16.57
15.42
18.18
18.30
2.92
16.57
16.42
31
27.67
Return on assets%
10.10
9.16
7.88
7.50
5.31
7.65
5.96
5.07
2.09
5.09
13.03
5.09
6.73
74
0.58
EPSzł
2.01
2.03
2.00
2.02
1.99
1.85
1.96
1.79
1.60
1.44
0.62
(6.22%)
(3.20%)
—
11.40
EPS growth%
18.72
17.11
18.79
21.58
22.25
24.12
21.33
20.03
17.17
19.38
20.01
20.03
19.71
48
1.76
Bookvalue per shzł
2.63
3.12
3.56
3.84
4.43
5.09
5.74
6.58
7.01
6.66
0.78
8.52%
10.68%
—
2.45
FCF per sharezł
1.01
1.06
1.15
1.22
1.37
1.56
1.55
1.62
1.79
2.00
0.47
7.89%
6.50%
—
2.61
Dividend per shzł
1.94
1.92
1.91
2.25
2.24
2.24
2.58
3.03
3.44
4.10
0.66
12.88%
9.61%
—
10.33
Div yield (avg)%
9.82
11.54
8.55
5.89
5.45
7.56
9.41
10.01
11.93
9.17
20.63
9.41
9.29
83
22.89
Payout ratio%
22.97
23.23
22.82
23.56
20.73
20.70
19.27
19.88
17.51
19.67
11.71
19.67
20.71
74
10.79
Shares (diluted)M
14.68
14.25
14.79
15.39
16.31
16.98
14.91
16.28
16.95
17.93
10.94
1.91%
2.43%
39
29.10
Buyback yield%
22.64
19.81
17.49
18.37
18.31
18.95
16.54
14.46
12.10
9.81
26.53
14.46
17.90
88
1.043
D/E ratiox
1.245
1.138
1.202
1.216
1.272
1.223
1.109
0.980
0.936
0.921
1.562
0.980
1.170
87
37.14
Enterprise valuezł M
6.109
5.592
5.654
5.480
5.415
4.658
4.482
4.715
4.426
3.979
10.40
(5.98%)
(3.56%)
64
14.09
LT debtzł M
33.28
34.62
34.50
32.27
32.71
36.80
39.78
45.71
50.81
59.23
2.313
12.61%
5.34%
88
Cost of revenue
8.57%
1.02×
Operating expenses
7.76%
0.95×
Cash and investments
16.95%