0.159
Revenuezł M
0.815
0.848
0.898
0.964
1.023
1.071
1.120
1.167
1.227
1.296
0.176
4.85%
5.50%
35
3.30
Revenue growth%
19.39
19.73
22.08
23.15
20.84
21.36
21.27
19.37
22.19
24.71
24.26
21.36
21.31
26
14.40
Gross margin%
22.07
21.88
21.16
21.94
24.87
25.91
27.47
26.40
28.59
25.71
6.30
26.40
25.29
60
23.07
Operating margin%
16.47
16.62
16.31
14.65
16.86
17.11
15.59
14.43
16.87
18.87
25.99
16.87
16.54
55
21.11
Net margin%
10.42
12.04
10.55
8.00
10.17
9.57
9.71
6.75
3.77
2.07
10.94
6.75
9.64
56
12.41
P/E ratio (avg)x
6.902
6.967
8.115
8.065
9.268
9.123
8.867
9.600
11.12
11.20
20.09
9.600
8.995
95
25.66
EV/EBITx
26.83
25.47
23.77
22.55
23.94
26.95
27.89
26.78
26.38
24.84
35.12
26.78
25.92
11
22.54
FCF yield (avg)%
24.63
23.70
22.92
20.00
22.32
20.48
19.12
21.26
23.63
25.02
5.10
21.26
22.62
90
29.77
FCF margin%
29.34
28.39
31.24
33.14
35.72
33.90
35.51
32.57
30.17
31.28
17.22
32.57
31.92
28
0.349
FCF / Net incomex
1.287
1.388
1.632
1.579
1.599
1.706
1.945
2.082
2.031
2.030
1.687
2.030
1.669
77
16.97
ROIC%
17.24
18.33
16.34
16.48
18.07
18.60
16.67
18.46
17.08
14.94
29.88
17.08
17.16
63
24.10
Return on equity%
9.53
8.26
5.50
5.54
8.06
8.64
6.96
4.61
6.64
4.45
2.97
6.64
6.80
41
4.81
Return on assets%
28.78
30.40
31.85
33.62
34.43
32.02
32.19
32.58
35.10
35.59
22.92
32.58
32.39
27
0.51
EPSzł
0.25
0.25
0.25
0.24
0.25
0.27
0.25
0.24
0.23
0.21
0.54
(3.47%)
(0.89%)
—
27.68
EPS growth%
28.55
28.12
26.04
24.05
21.54
23.08
22.38
24.69
27.43
24.71
18.70
24.69
24.70
87
0.41
Bookvalue per shzł
0.37
0.41
0.41
0.42
0.41
0.41
0.39
0.41
0.42
0.41
0.34
(0.08%)
0.73%
—
0.61
FCF per sharezł
0.50
0.46
0.45
0.48
0.51
0.57
0.55
0.52
0.48
0.50
0.60
(0.60%)
(0.41%)
—
0.47
Dividend per shzł
0.87
1.00
1.06
1.11
1.30
1.35
1.33
1.37
1.32
1.54
0.11
3.50%
5.88%
—
17.87
Div yield (avg)%
28.29
25.52
23.34
21.38
19.17
17.99
17.65
16.47
18.44
16.47
25.80
17.65
18.80
58
8.50
Payout ratio%
36.61
36.40
34.11
36.82
37.42
36.32
39.27
41.28
44.04
45.36
3.29
41.28
37.12
46
0.848
Shares (diluted)M
1.039
1.076
1.244
1.269
1.292
1.295
1.272
1.259
1.205
1.207
0.860
(1.35%)
2.76%
58
10.99
Buyback yield%
6.86
7.90
7.24
8.27
9.46
12.15
13.11
12.37
13.71
14.55
15.29
13.11
10.80
85
1.233
D/E ratiox
1.095
1.260
1.286
1.383
1.500
1.546
1.737
1.746
1.726
1.739
0.695
1.737
1.523
57
0.979
Enterprise valuezł M
1.036
0.951
0.945
0.956
0.934
0.874
0.970
1.019
1.066
1.159
0.308
4.40%
1.84%
11
0.361
LT debtzł M
0.270
0.260
0.273
0.269
0.249
0.223
0.230
0.230
0.215
0.192
0.940
(5.05%)
(3.33%)
81
Cost of revenue
5.45%
1.00×
Operating expenses
5.81%
1.03×
Property and equipment
16.66%
Spread over hurdle
(3.31%)