37.32
Revenuezł M
93.13
95.71
95.44
97.20
98.68
98.90
98.01
99.39
97.94
100.3
39.60
0.33%
0.99%
35
19.25
Revenue growth%
10.91
13.42
14.70
17.46
16.27
13.68
14.06
11.22
13.94
12.27
21.35
13.68
13.81
92
21.55
Gross margin%
24.62
23.28
25.19
28.03
25.99
27.78
25.27
27.11
26.08
28.21
29.96
27.11
26.04
49
13.92
Operating margin%
24.61
22.29
25.04
27.28
25.20
23.56
21.98
20.02
20.12
20.27
16.69
20.27
22.92
83
21.49
Net margin%
6.34
7.21
6.32
7.91
9.51
8.36
11.02
13.45
13.20
12.66
24.48
12.66
8.94
42
18.18
P/E ratio (avg)x
8.099
8.066
8.505
7.979
8.063
7.495
7.574
7.031
7.990
7.477
12.09
7.495
7.984
39
17.13
EV/EBITx
34.26
34.32
32.90
36.62
39.66
38.69
37.28
41.22
42.95
41.50
15.26
41.22
37.98
87
25.28
FCF yield (avg)%
9.78
8.46
9.32
7.45
4.99
6.99
4.89
3.53
2.93
5.81
5.26
4.89
6.40
89
15.40
FCF margin%
13.04
11.54
13.79
11.55
9.20
9.43
8.22
5.95
6.21
5.21
23.28
6.21
9.32
37
1.316
FCF / Net incomex
0.910
0.996
1.003
1.058
1.232
1.270
1.505
1.602
1.548
1.762
1.556
1.548
1.251
7
20.69
ROIC%
26.42
28.84
27.95
29.87
27.18
28.00
30.59
28.73
30.09
32.38
10.34
30.09
28.79
50
24.78
Return on equity%
18.50
20.28
19.01
18.99
21.25
23.77
26.65
29.59
32.32
29.71
10.71
29.59
22.51
48
27.28
Return on assets%
12.90
11.35
13.90
16.17
16.09
18.08
17.77
20.46
18.20
17.53
10.25
18.08
16.85
38
7.88
EPSzł
7.19
7.05
7.64
6.91
6.80
7.62
7.01
6.96
7.78
8.62
8.70
4.86%
1.88%
—
13.42
EPS growth%
4.25
3.58
5.74
8.20
6.35
8.84
11.57
14.53
15.63
15.72
2.44
14.53
8.52
43
1.22
Bookvalue per shzł
5.10
5.84
6.01
6.99
7.00
7.73
8.14
9.38
10.79
11.95
1.23
11.28%
9.98%
—
6.67
FCF per sharezł
6.71
7.38
7.17
7.45
7.48
8.34
7.94
8.68
8.79
9.12
1.77
4.06%
3.48%
—
3.41
Dividend per shzł
4.85
5.51
6.52
7.58
8.67
9.39
10.28
12.20
12.28
12.00
7.66
6.71%
10.41%
—
21.54
Div yield (avg)%
18.13
19.62
21.43
20.02
18.48
17.59
15.03
16.47
17.63
15.10
2.22
16.47
17.88
78
8.50
Payout ratio%
8.43
8.01
10.16
12.30
12.87
13.86
16.79
17.02
15.49
15.57
18.11
15.57
13.37
46
5.244
Shares (diluted)M
6.237
6.753
6.798
6.911
6.602
6.564
6.978
6.605
7.551
8.265
5.163
4.59%
3.93%
80
23.50
Buyback yield%
16.26
17.70
15.32
15.33
15.48
17.87
18.06
19.98
21.58
21.73
14.50
19.98
17.78
37
0.183
D/E ratiox
0.667
0.664
0.700
0.716
0.779
0.746
0.699
0.651
0.627
0.649
0.106
0.651
0.683
65
29.72
Enterprise valuezł M
105.4
126.3
148.8
162.5
168.8
192.3
211.8
232.8
245.6
259.4
41.88
8.97%
9.79%
55
30.58
LT debtzł M
35.79
34.97
37.62
39.04
43.30
41.57
39.87
40.14
42.96
42.83
80.53
(0.22%)
3.28%
89
Cost of revenue
0.72%
0.97×
Operating expenses
1.35%
1.04×