36.35
Revenuezł M
30.65
31.36
31.90
32.21
32.17
33.41
33.78
33.98
34.18
35.25
37.55
1.85%
1.68%
23
2.25
Revenue growth%
26.06
24.68
25.05
24.06
22.81
21.09
19.99
17.26
19.04
17.03
3.70
19.04
21.95
49
19.55
Gross margin%
8.32
9.74
7.53
7.52
9.54
7.95
5.57
7.58
6.92
4.55
27.27
6.92
7.55
34
10.42
Operating margin%
2.25
0.70
0.86
1.08
0.40
0.40
0.40
1.09
0.40
0.40
28.00
0.40
0.55
30
10.27
Net margin%
16.93
19.24
19.84
22.01
21.65
22.09
20.09
22.36
23.96
22.16
12.15
22.16
21.83
86
11.82
P/E ratio (avg)x
8.440
8.288
8.309
7.963
8.613
8.413
8.162
8.430
9.214
9.951
23.68
8.430
8.422
43
8.581
EV/EBITx
21.28
22.37
22.67
21.07
22.31
22.49
24.92
24.70
25.58
23.51
37.82
24.70
22.58
73
6.61
FCF yield (avg)%
3.03
1.04
0.40
0.40
0.40
2.31
2.24
2.71
1.75
0.40
9.00
2.24
1.39
6
15.82
FCF margin%
15.80
16.81
15.05
13.40
13.46
10.74
12.84
13.83
15.73
15.45
23.01
13.83
14.44
54
1.697
FCF / Net incomex
0.653
0.743
0.820
0.868
0.886
0.981
1.132
1.280
1.520
1.550
1.188
1.280
0.933
59
23.68
ROIC%
7.49
8.28
11.21
12.78
15.58
18.14
15.89
18.10
15.49
15.69
2.35
15.89
15.53
26
25.74
Return on equity%
2.59
3.48
0.61
3.24
1.58
4.31
3.14
4.28
2.01
3.84
9.08
3.84
3.19
60
9.90
Return on assets%
30.42
27.92
29.50
30.02
28.43
27.10
26.21
23.33
24.52
21.68
21.26
24.52
27.51
50
0.09
EPSzł
0.50
0.58
0.57
0.55
0.61
0.59
0.61
0.68
0.76
0.76
0.10
4.40%
5.86%
—
8.10
EPS growth%
9.11
7.69
6.76
5.97
3.77
4.85
3.71
0.98
2.47
2.21
26.20
2.47
4.31
80
0.12
Bookvalue per shzł
0.43
0.38
0.40
0.42
0.44
0.41
0.44
0.39
0.42
0.37
0.41
(3.29%)
(2.45%)
—
0.09
FCF per sharezł
0.56
0.55
0.60
0.59
0.63
0.75
0.85
0.94
1.07
1.29
0.31
15.37%
9.69%
—
0.08
Dividend per shzł
0.07
0.07
0.08
0.08
0.08
0.07
0.08
0.08
0.09
0.08
0.11
1.77%
2.19%
—
10.99
Div yield (avg)%
27.75
26.74
27.76
30.64
30.56
33.28
31.12
33.05
30.43
32.90
3.02
32.90
30.60
58
9.69
Payout ratio%
7.44
5.16
7.95
9.47
8.60
5.90
3.26
4.15
4.10
1.43
14.12
4.10
5.53
19
36.03
Shares (diluted)M
44.91
43.15
44.36
43.76
49.02
47.40
46.98
52.78
53.52
54.04
36.40
1.97%
1.31%
5
8.01
Buyback yield%
18.81
16.15
17.02
17.43
18.51
16.02
16.50
17.89
16.23
16.33
19.31
16.33
16.76
48
0.404
D/E ratiox
0.662
0.614
0.610
0.640
0.603
0.666
0.711
0.773
0.844
0.760
0.123
0.760
0.664
21
16.81
Enterprise valuezł M
9.115
8.865
9.336
9.543
8.379
8.895
8.573
8.839
9.336
7.972
2.451
(0.99%)
(0.74%)
39
13.18
LT debtzł M
43.01
41.62
46.77
43.98
50.49
52.34
57.61
53.95
58.69
66.21
39.34
5.57%
3.94%
61
Cost of revenue
1.79%
1.01×
Operating expenses
2.33%
1.07×