3.177
Revenuezł M
10.92
11.68
12.59
13.76
14.80
16.11
17.73
19.00
20.76
23.07
3.473
9.29%
8.55%
13
2.14
Revenue growth%
23.69
24.83
25.97
23.36
20.39
22.82
25.59
22.66
23.64
21.09
26.82
22.82
23.50
75
28.55
Gross margin%
23.15
21.15
19.04
19.59
20.10
20.89
18.00
20.99
18.36
17.51
16.52
18.36
19.85
34
25.52
Operating margin%
25.92
26.88
26.69
28.88
29.73
27.97
26.05
24.77
27.21
28.39
24.57
27.21
27.04
24
28.04
Net margin%
29.15
30.03
27.04
26.10
23.63
23.22
24.00
26.80
28.84
27.34
10.66
26.80
26.92
37
10.19
P/E ratio (avg)x
28.78
27.11
28.41
25.22
24.06
21.50
18.99
20.59
21.05
19.74
35.03
20.59
22.78
85
23.62
EV/EBITx
15.38
17.04
19.33
18.39
21.29
22.36
20.86
19.53
22.23
20.81
16.36
20.86
20.17
29
9.00
FCF yield (avg)%
20.58
21.74
19.34
16.86
19.65
17.39
19.58
22.55
20.91
21.47
5.90
20.91
20.12
26
18.61
FCF margin%
30.29
32.57
31.64
32.90
35.47
34.99
32.97
31.00
31.35
30.64
23.05
31.35
32.10
61
1.108
FCF / Net incomex
0.481
0.524
0.500
0.485
0.493
0.522
0.599
0.697
0.689
0.808
1.684
0.689
0.523
86
20.76
ROIC%
24.27
26.65
25.23
27.35
28.35
30.54
30.12
28.12
27.37
28.20
21.06
28.20
27.74
58
5.41
Return on equity%
11.34
12.17
9.70
12.64
10.39
11.44
14.44
17.42
18.61
21.17
16.31
17.42
12.41
42
21.93
Return on assets%
19.21
20.08
20.67
23.62
24.26
26.83
29.06
31.17
28.28
27.44
26.96
28.28
25.54
61
0.30
EPSzł
0.24
0.24
0.20
0.18
0.16
0.14
0.15
0.15
0.13
0.13
0.33
(3.67%)
(5.56%)
—
29.08
EPS growth%
23.54
21.73
20.34
19.19
18.40
18.42
16.40
13.41
12.59
13.81
25.97
13.81
18.41
40
0.35
Bookvalue per shzł
0.30
0.31
0.32
0.32
0.36
0.36
0.41
0.41
0.43
0.48
0.53
6.17%
5.44%
—
0.42
FCF per sharezł
0.78
0.88
0.84
0.95
1.08
1.19
1.19
1.33
1.24
1.21
0.20
2.22%
5.88%
—
0.09
Dividend per shzł
0.34
0.36
0.41
0.41
0.42
0.46
0.45
0.50
0.51
0.52
0.21
4.11%
5.44%
—
2.76
Div yield (avg)%
11.27
12.65
10.10
7.84
8.14
8.06
7.49
6.91
4.87
7.39
28.45
7.39
7.95
81
7.09
Payout ratio%
26.42
26.16
29.12
27.37
27.87
30.21
29.67
27.13
27.49
29.84
28.88
29.67
27.68
77
17.73
Shares (diluted)M
18.65
18.23
20.22
19.96
19.95
21.47
22.52
21.82
20.17
21.37
18.32
1.38%
1.03%
74
6.45
Buyback yield%
7.71
10.08
10.42
10.10
11.97
13.80
13.33
13.98
11.09
11.78
2.14
13.33
11.44
42
1.175
D/E ratiox
1.266
1.422
1.563
1.502
1.576
1.560
1.486
1.573
1.564
1.696
0.102
1.564
1.561
89
10.17
Enterprise valuezł M
16.42
16.02
16.85
18.02
16.43
15.56
16.07
17.11
17.72
16.19
5.810
(0.29%)
(0.20%)
19
19.96
LT debtzł M
11.56
11.74
12.83
12.33
13.02
12.38
12.27
11.68
13.10
12.02
5.047
(1.59%)
0.81%
48
Cost of revenue
8.55%
1.00×
Operating expenses
9.24%
1.06×
Property and equipment
15.63%