17.12
Revenuezł M
36.83
37.04
37.84
37.57
37.28
36.55
37.01
37.81
38.56
38.70
18.23
0.75%
0.29%
16
8.99
Revenue growth%
21.88
22.51
24.62
25.30
24.61
25.60
23.66
25.09
24.91
26.88
5.05
25.09
24.77
18
7.50
Gross margin%
8.75
10.56
11.98
14.45
14.44
16.25
17.76
16.34
13.82
14.83
12.06
16.25
14.44
36
3.74
Operating margin%
31.43
31.06
30.99
29.08
29.06
30.67
31.27
33.16
33.30
31.83
16.81
31.83
31.16
27
9.14
Net margin%
13.86
10.89
10.92
12.09
10.56
10.19
9.02
9.02
10.79
10.53
18.69
10.19
10.67
82
18.28
P/E ratio (avg)x
30.26
26.22
26.78
28.07
29.29
29.15
25.96
22.77
23.03
24.15
21.60
24.15
26.50
48
33.72
EV/EBITx
35.46
33.41
38.03
36.90
35.92
33.56
32.40
32.12
29.76
30.18
32.37
32.12
33.49
36
10.87
FCF yield (avg)%
16.80
16.18
15.37
16.70
17.44
15.79
14.22
11.74
12.45
14.02
2.95
14.02
15.58
17
22.91
FCF margin%
2.19
2.75
5.72
3.44
5.47
2.65
3.68
2.43
1.64
3.49
13.63
2.65
3.09
53
0.756
FCF / Net incomex
0.584
0.580
0.590
0.675
0.790
0.898
0.917
1.046
1.216
1.287
0.203
1.046
0.844
84
13.18
ROIC%
17.16
16.25
16.59
17.31
17.65
18.07
17.87
18.24
16.16
16.65
7.30
17.87
17.23
10
22.46
Return on equity%
4.89
3.24
5.11
6.45
4.69
6.23
4.90
4.80
5.24
4.53
7.74
4.90
4.89
59
21.86
Return on assets%
14.62
12.81
14.37
15.22
18.01
18.67
16.98
16.57
16.64
18.54
27.38
16.98
16.60
47
1.05
EPSzł
1.51
1.68
1.72
1.58
1.44
1.54
1.65
1.58
1.66
1.55
1.15
1.45%
0.04%
—
4.96
EPS growth%
7.81
9.47
10.10
9.66
8.60
9.63
12.49
10.74
10.34
13.12
3.30
10.74
9.88
75
0.94
Bookvalue per shzł
2.54
2.43
2.67
2.92
3.25
2.99
2.99
3.14
2.94
3.38
1.33
0.73%
2.36%
—
0.93
FCF per sharezł
1.43
1.42
1.63
1.60
1.54
1.61
1.84
1.98
2.17
2.12
0.31
6.58%
4.51%
—
1.54
Dividend per shzł
2.16
2.20
2.25
2.45
2.61
2.49
2.39
2.71
2.98
2.95
1.92
2.53%
4.71%
—
14.93
Div yield (avg)%
20.56
20.53
20.95
22.51
23.31
23.51
22.33
23.70
25.38
23.80
15.24
23.70
22.91
14
10.82
Payout ratio%
12.92
12.53
13.01
14.54
15.63
16.73
15.32
17.85
16.94
16.66
11.44
16.73
15.48
52
6.108
Shares (diluted)M
5.449
5.504
5.720
5.384
5.110
5.131
5.690
5.831
5.690
6.230
5.926
4.04%
0.65%
47
12.79
Buyback yield%
21.44
20.26
20.32
19.98
18.88
21.08
19.72
19.36
20.19
17.78
19.46
19.72
20.08
7
1.320
D/E ratiox
0.104
0.097
0.107
0.104
0.113
0.116
0.111
0.119
0.110
0.101
1.619
0.111
0.109
70
27.02
Enterprise valuezł M
2.375
2.417
2.046
2.150
2.247
2.248
1.904
1.663
1.639
1.696
23.04
(5.48%)
(4.20%)
32
30.47
LT debtzł M
23.69
24.59
22.68
21.20
21.40
22.96
20.73
22.80
24.64
21.83
6.580
0.40%
(0.21%)
62
Cost of revenue
0.38%
1.01×
Operating expenses
0.17%
0.99×
Goodwill & intangibles
17.56%
Spread over hurdle
(0.45%)