7.644
Revenuezł M
96.10
95.64
94.03
94.00
95.06
96.66
95.67
96.47
97.78
95.95
8.417
0.19%
(0.15%)
32
4.48
Revenue growth%
8.04
8.02
9.42
6.76
6.77
3.95
6.50
6.68
4.59
1.91
7.49
4.59
6.72
43
8.07
Gross margin%
3.29
1.18
0.40
0.40
0.40
0.97
3.27
2.93
2.06
3.49
22.67
2.93
1.62
87
20.53
Operating margin%
10.97
11.50
10.50
9.74
9.67
7.16
5.33
8.17
8.98
11.46
6.93
8.17
9.71
12
12.90
Net margin%
4.25
1.43
0.40
1.51
1.32
3.85
5.05
5.95
5.23
7.68
5.63
5.23
4.05
25
22.23
P/E ratio (avg)x
15.80
14.02
12.91
12.33
13.24
13.40
13.08
13.06
13.54
13.04
35.92
13.08
13.16
23
9.738
EV/EBITx
14.98
15.75
17.17
19.56
20.57
23.68
23.21
24.50
26.84
30.24
17.70
24.50
21.89
70
24.32
FCF yield (avg)%
9.51
10.83
13.56
11.73
9.72
9.74
11.55
12.26
10.28
11.40
10.91
11.40
11.11
68
7.04
FCF margin%
20.19
21.63
20.29
18.66
19.34
17.61
15.28
12.88
14.73
13.84
5.13
14.73
18.13
13
0.464
FCF / Net incomex
1.615
1.651
1.686
1.696
1.438
1.358
1.301
1.125
1.124
1.218
0.558
1.218
1.398
51
22.86
ROIC%
0.40
3.07
2.89
4.80
3.55
4.19
2.87
1.36
2.49
4.27
15.12
2.87
2.98
72
22.73
Return on equity%
13.66
15.31
12.95
15.70
14.44
17.20
16.90
17.20
16.51
15.59
4.97
16.90
15.65
12
11.86
Return on assets%
17.20
16.08
18.50
18.49
16.92
17.20
14.25
15.08
15.35
16.52
18.43
15.35
16.72
21
2.04
EPSzł
1.42
1.53
1.53
1.70
1.89
1.94
2.26
2.51
2.99
3.22
2.29
11.25%
8.89%
—
20.70
EPS growth%
0.40
0.40
0.94
3.54
5.23
2.41
3.64
6.64
8.68
6.74
21.58
6.64
3.59
76
1.05
Bookvalue per shzł
1.53
1.45
1.37
1.33
1.20
1.10
1.12
1.00
1.02
0.88
1.26
(5.98%)
(6.22%)
—
1.77
FCF per sharezł
3.38
3.77
3.86
3.85
4.09
4.35
4.40
4.62
4.67
5.08
1.83
4.43%
4.34%
—
1.43
Dividend per shzł
0.54
0.55
0.46
0.46
0.39
0.39
0.36
0.36
0.31
0.31
2.05
(4.40%)
(5.05%)
—
17.70
Div yield (avg)%
7.16
6.20
8.80
9.47
10.59
10.02
8.71
9.75
7.90
10.51
2.80
9.75
9.13
57
11.90
Payout ratio%
8.74
7.86
8.43
6.92
7.53
9.31
7.04
7.81
10.58
9.26
26.86
9.26
8.15
54
18.83
Shares (diluted)M
24.23
23.98
26.26
26.23
30.44
36.01
40.43
46.16
49.93
57.29
19.01
13.48%
10.36%
7
24.68
Buyback yield%
28.18
30.08
28.57
26.35
23.60
25.49
27.96
25.05
25.72
25.32
12.99
25.49
26.04
15
0.510
D/E ratiox
0.999
1.158
1.198
1.357
1.429
1.484
1.537
1.700
1.897
1.883
0.656
1.700
1.456
89
13.64
Enterprise valuezł M
74.03
69.68
74.21
79.44
82.55
79.62
81.46
81.68
74.01
75.38
103.6
(1.80%)
(0.65%)
35
53.24
LT debtzł M
56.35
50.95
51.66
55.78
55.66
60.27
58.02
65.05
65.36
58.28
131.9
0.93%
0.51%
8
Cost of revenue
(0.15%)
1.00×
Operating expenses
0.11%
1.03×
Property and equipment
18.42%
Spread over hurdle
(9.32%)