26.70
Revenuezł M
22.82
24.94
27.40
29.52
32.24
34.38
37.29
41.09
44.77
48.22
27.44
8.38%
8.78%
95
5.28
Revenue growth%
11.40
9.72
7.57
5.90
6.42
4.23
3.66
3.94
1.15
1.29
13.34
3.66
5.07
48
4.09
Gross margin%
22.49
25.25
25.62
26.49
26.24
25.69
27.90
25.37
25.87
26.75
14.76
25.87
25.78
44
12.38
Operating margin%
14.92
16.84
19.12
17.53
16.96
14.82
15.87
13.35
13.91
11.25
28.73
13.91
15.40
19
22.08
Net margin%
4.65
6.24
4.62
3.91
3.60
3.95
1.99
0.40
0.49
2.11
28.81
1.99
3.76
46
27.67
P/E ratio (avg)x
33.96
37.63
38.45
36.66
33.55
37.55
42.70
39.02
40.29
40.98
25.19
40.29
38.04
14
15.11
EV/EBITx
22.58
20.25
18.53
17.41
16.18
13.97
13.88
14.37
13.37
14.35
36.28
13.97
15.28
84
29.76
FCF yield (avg)%
18.56
20.17
21.85
22.15
22.75
23.99
23.09
24.92
23.26
24.44
3.14
23.99
22.92
50
13.62
FCF margin%
21.43
21.15
21.78
20.19
22.75
21.02
20.33
17.73
14.81
17.04
29.37
17.73
20.68
33
1.294
FCF / Net incomex
0.340
0.345
0.357
0.374
0.392
0.373
0.383
0.407
0.433
0.447
1.519
0.407
0.379
85
17.71
ROIC%
24.74
24.76
23.43
23.37
21.13
19.37
20.29
22.37
22.48
19.70
28.79
20.29
22.43
75
27.04
Return on equity%
22.08
23.69
26.42
24.14
23.34
24.95
22.74
22.99
22.83
25.60
23.18
22.99
23.51
75
10.23
Return on assets%
17.47
17.17
17.32
17.54
17.58
16.86
18.37
15.65
12.89
11.21
24.49
15.65
17.24
61
0.89
EPSzł
1.68
1.77
1.68
1.80
1.92
1.88
1.98
2.22
2.59
2.57
0.93
5.92%
3.93%
—
18.31
EPS growth%
21.52
20.19
21.70
23.27
25.75
23.23
25.35
22.84
25.57
25.67
29.18
25.35
23.25
17
1.08
Bookvalue per shzł
0.84
0.88
0.76
0.78
0.78
0.67
0.73
0.64
0.59
0.51
0.77
(8.12%)
(5.20%)
—
1.07
FCF per sharezł
0.33
0.33
0.37
0.40
0.47
0.56
0.56
0.57
0.68
0.78
1.29
10.77%
9.15%
—
1.16
Dividend per shzł
0.76
0.86
0.95
1.07
1.27
1.42
1.48
1.73
1.87
1.84
0.87
7.74%
9.15%
—
18.72
Div yield (avg)%
30.78
31.20
29.57
28.32
28.75
31.57
32.81
34.75
36.90
38.23
3.65
34.75
31.38
86
7.13
Payout ratio%
19.14
21.33
18.95
16.91
15.65
17.43
14.49
13.40
16.37
14.24
26.20
14.49
16.64
21
14.60
Shares (diluted)M
11.32
12.20
10.84
10.87
9.696
10.14
8.936
8.548
7.339
6.916
14.51
(6.53%)
(5.88%)
77
4.08
Buyback yield%
32.41
34.14
36.44
36.20
37.58
36.71
34.20
35.82
37.25
36.25
2.07
36.25
36.22
39
0.180
D/E ratiox
0.293
0.315
0.357
0.381
0.429
0.394
0.424
0.476
0.466
0.514
0.710
0.466
0.409
46
17.20
Enterprise valuezł M
11.30
11.91
11.63
10.39
10.35
10.17
10.46
11.66
12.75
12.96
1.713
4.60%
0.96%
7
24.68
LT debtzł M
9.636
9.225
9.180
8.787
8.027
8.707
7.923
7.194
7.041
6.612
4.841
(3.81%)
(4.51%)
17
Cost of revenue
9.00%
1.02×
Operating expenses
8.59%
0.98×