6.976
Revenuezł M
5.397
5.849
6.425
7.109
7.746
8.468
9.291
10.17
11.00
12.05
7.716
9.25%
9.46%
57
20.59
Revenue growth%
0.40
2.64
3.99
3.69
1.40
0.44
0.42
0.40
0.51
2.83
26.10
0.44
0.95
69
5.56
Gross margin%
23.75
24.61
23.69
23.93
25.73
28.33
30.22
32.07
30.62
31.81
12.31
30.62
27.03
8
6.27
Operating margin%
25.38
28.08
27.33
27.81
27.45
29.12
26.86
26.36
24.98
26.02
14.44
26.36
27.10
92
26.77
Net margin%
8.68
7.24
9.01
6.79
8.23
9.09
8.93
10.11
10.80
13.52
2.73
10.11
8.97
75
14.08
P/E ratio (avg)x
24.04
23.44
22.50
21.92
19.69
19.91
19.26
17.32
18.63
19.03
14.48
19.03
19.80
54
23.62
EV/EBITx
29.81
34.05
34.39
40.80
40.53
44.85
46.45
52.76
55.84
62.25
11.59
52.76
42.83
61
2.24
FCF yield (avg)%
6.67
9.38
10.44
8.58
8.65
7.54
9.79
7.99
8.57
6.70
4.26
7.99
8.57
52
29.31
FCF margin%
1.52
2.80
2.38
0.40
2.36
1.81
2.70
1.07
0.40
0.40
11.25
1.07
1.66
90
1.240
FCF / Net incomex
0.633
0.651
0.603
0.663
0.675
0.594
0.625
0.606
0.626
0.581
0.536
0.606
0.626
54
23.57
ROIC%
8.67
6.13
4.46
2.39
3.57
1.03
0.40
0.40
2.43
0.40
19.25
0.40
2.41
20
24.41
Return on equity%
13.54
13.95
15.61
16.21
13.67
16.20
18.14
19.59
19.97
20.88
6.69
19.59
16.20
42
6.94
Return on assets%
28.83
29.89
27.80
25.01
25.91
23.87
24.78
26.68
29.01
28.96
7.62
26.68
27.24
45
4.29
EPSzł
3.53
3.68
3.44
3.35
3.03
2.93
2.78
2.61
2.41
2.13
4.52
(6.85%)
(4.31%)
—
12.57
EPS growth%
21.46
23.18
23.64
25.31
23.32
22.94
25.83
26.44
24.75
23.20
11.36
24.75
23.48
42
3.29
Bookvalue per shzł
18.98
21.85
23.28
27.76
29.36
30.57
30.22
33.99
35.37
39.51
6.91
6.11%
8.78%
—
11.60
FCF per sharezł
6.95
6.86
6.90
6.77
7.59
8.10
8.12
8.06
8.45
9.28
8.95
4.08%
4.22%
—
10.72
Dividend per shzł
6.98
7.99
8.14
9.60
10.15
9.62
11.32
13.07
14.31
15.37
6.75
8.65%
9.14%
—
18.38
Div yield (avg)%
14.87
16.52
15.08
13.38
10.96
11.50
9.44
10.72
12.96
12.73
25.55
11.50
12.84
10
12.08
Payout ratio%
12.93
13.40
14.30
14.75
17.57
18.97
16.16
14.11
12.72
14.67
13.74
14.67
14.48
34
1.025
Shares (diluted)M
0.895
0.794
0.752
0.738
0.799
0.689
0.727
0.632
0.672
0.592
1.011
(5.82%)
(3.77%)
95
8.01
Buyback yield%
13.07
13.52
13.37
15.67
15.64
16.34
17.09
15.33
12.52
10.72
19.43
15.33
14.43
20
0.260
D/E ratiox
0.299
0.353
0.380
0.429
0.443
0.528
0.630
0.687
0.793
0.823
0.758
0.687
0.486
51
8.967
Enterprise valuezł M
2.543
2.887
3.043
3.020
3.381
3.120
3.029
3.075
3.517
3.603
6.067
1.28%
4.60%
88
3.827
LT debtzł M
3.527
3.870
4.187
4.471
4.694
5.406
5.393
6.311
6.993
7.096
10.78
8.62%
8.12%
69
Cost of revenue
9.39%
0.99×
Operating expenses
9.63%
1.02×
Property and equipment
13.59%
Spread over hurdle
17.65%