19.56
Revenuezł M
24.68
24.64
25.45
26.00
27.00
27.70
27.92
27.83
27.71
28.52
21.07
1.10%
1.62%
55
4.34
Revenue growth%
22.21
24.45
27.08
25.37
22.74
24.93
27.31
28.91
26.03
23.39
26.56
26.03
25.15
65
24.74
Gross margin%
16.28
17.76
16.04
18.71
19.76
19.71
18.68
17.35
15.83
16.05
2.63
17.35
17.56
50
19.32
Operating margin%
8.41
10.73
12.17
13.42
14.20
16.52
18.92
20.95
18.76
17.54
9.19
18.76
15.36
92
17.07
Net margin%
10.66
10.59
9.06
7.70
9.03
11.83
10.94
12.54
14.94
15.33
22.67
12.54
10.80
77
21.95
P/E ratio (avg)x
6.372
6.182
6.234
6.398
6.507
6.208
6.083
5.370
5.361
5.466
31.88
5.466
6.195
9
9.030
EV/EBITx
5.638
6.046
5.394
5.828
5.407
5.688
5.915
6.525
6.876
6.820
7.097
6.525
5.871
76
10.58
FCF yield (avg)%
25.59
27.29
26.67
26.20
25.18
23.15
23.10
24.39
24.67
27.65
24.43
24.39
25.39
66
12.95
FCF margin%
25.06
27.39
30.08
27.79
29.50
27.10
24.86
27.44
24.50
24.90
19.09
24.90
27.25
24
1.541
FCF / Net incomex
2.354
2.688
2.658
2.565
2.718
3.131
3.653
3.538
4.123
4.068
0.627
3.653
2.924
20
27.04
ROIC%
3.06
2.03
0.40
0.40
2.92
1.87
1.85
4.60
6.57
6.89
12.52
4.60
2.48
21
25.39
Return on equity%
24.50
23.11
23.62
20.94
23.05
22.08
19.58
21.23
22.35
23.81
10.93
22.08
22.70
50
28.14
Return on assets%
20.28
22.70
25.28
24.75
25.81
24.51
22.10
24.47
23.54
22.29
16.33
23.54
24.00
66
0.47
EPSzł
0.47
0.45
0.49
0.51
0.56
0.58
0.64
0.69
0.77
0.83
0.49
8.04%
6.89%
—
17.71
EPS growth%
15.31
13.47
14.91
16.51
16.11
13.71
13.97
16.10
17.90
17.42
3.58
16.10
15.70
21
0.46
Bookvalue per shzł
0.20
0.17
0.19
0.18
0.16
0.16
0.17
0.18
0.17
0.17
0.25
1.34%
(1.64%)
—
0.19
FCF per sharezł
0.51
0.51
0.60
0.59
0.62
0.68
0.77
0.83
0.91
0.93
0.21
8.40%
7.40%
—
0.17
Dividend per shzł
0.19
0.16
0.16
0.17
0.18
0.17
0.17
0.18
0.17
0.16
0.31
(1.63%)
(0.85%)
—
19.15
Div yield (avg)%
10.17
11.49
10.13
10.60
10.18
10.47
10.31
11.74
12.74
10.01
22.24
10.47
10.39
25
29.51
Payout ratio%
25.25
27.93
27.77
25.81
27.86
30.62
33.35
34.86
32.02
30.09
12.55
32.02
29.01
83
28.42
Shares (diluted)M
39.58
47.21
48.62
55.33
53.25
59.52
60.90
69.86
67.15
69.81
28.58
5.56%
5.72%
46
4.95
Buyback yield%
15.70
14.56
12.86
14.45
13.34
16.22
18.35
17.21
14.49
11.95
6.25
16.22
14.53
9
0.450
D/E ratiox
1.849
2.108
2.294
2.461
2.285
2.377
2.633
2.733
2.734
2.546
0.386
2.633
2.419
50
15.20
Enterprise valuezł M
3.262
3.585
3.788
3.913
4.417
4.615
4.527
4.967
5.460
5.553
1.465
4.68%
6.30%
82
4.999
LT debtzł M
3.883
3.664
4.009
4.226
4.278
4.902
5.037
5.856
6.403
6.320
8.385
8.12%
5.37%
53
Cost of revenue
1.39%
0.98×
Operating expenses
2.72%
1.11×
Cash and investments
17.66%
Property and equipment
16.93%