17.63
Revenuezł M
20.16
20.57
20.86
21.13
22.08
22.98
23.41
24.42
25.25
26.03
19.64
3.35%
2.71%
63
26.52
Revenue growth%
24.28
23.00
21.42
23.29
25.27
23.26
22.47
20.06
17.67
17.05
8.37
20.06
22.74
72
5.56
Gross margin%
24.76
24.55
23.81
24.35
21.94
21.45
23.91
21.31
21.56
21.99
23.34
21.56
22.90
52
13.89
Operating margin%
3.17
2.96
5.29
5.30
2.82
3.94
4.19
2.41
0.40
0.40
4.39
2.41
3.06
88
16.81
Net margin%
6.67
7.85
9.84
10.69
12.20
13.83
11.30
12.37
10.87
9.53
6.11
11.30
10.78
87
15.87
P/E ratio (avg)x
14.92
16.36
15.25
14.58
14.50
14.04
13.42
14.65
15.42
15.81
25.29
14.65
14.79
77
23.75
EV/EBITx
36.51
33.92
32.30
32.12
31.55
29.97
27.50
26.70
24.95
22.12
25.49
26.70
30.76
67
15.53
FCF yield (avg)%
20.25
20.39
18.40
15.68
13.30
11.67
14.19
12.26
9.87
6.89
29.92
11.67
13.74
45
7.23
FCF margin%
11.53
13.90
13.56
11.09
12.46
12.16
15.08
16.86
19.40
19.37
27.91
16.86
13.73
10
0.959
FCF / Net incomex
1.715
1.953
1.970
2.095
2.201
2.488
2.502
2.446
2.318
2.534
1.012
2.488
2.260
15
23.48
ROIC%
39.32
36.96
36.65
34.80
33.34
32.41
30.77
30.38
32.17
31.38
26.71
31.38
32.87
79
29.39
Return on equity%
6.22
4.49
7.21
6.90
5.27
3.73
1.70
0.40
2.85
1.48
28.70
1.70
4.11
93
14.17
Return on assets%
7.07
8.87
11.15
12.66
11.86
11.45
10.07
11.47
14.23
15.06
28.57
11.47
11.46
16
3.62
EPSzł
2.15
2.20
2.04
1.89
1.63
1.77
1.58
1.51
1.45
1.36
3.89
(3.53%)
(5.67%)
—
16.18
EPS growth%
10.33
8.99
10.65
11.00
11.41
12.89
12.87
13.23
13.06
13.77
23.99
13.06
12.14
7
3.62
Bookvalue per shzł
3.52
3.44
3.24
3.34
3.13
3.27
3.61
4.08
3.90
4.25
1.89
6.34%
1.11%
—
3.79
FCF per sharezł
5.13
5.61
5.62
5.75
6.18
6.64
7.18
6.62
7.54
7.06
2.20
2.71%
3.26%
—
1.79
Dividend per shzł
2.83
3.17
2.94
3.22
3.22
3.14
3.20
3.14
3.55
4.09
2.58
4.90%
4.40%
—
21.44
Div yield (avg)%
10.09
11.12
11.02
12.31
10.31
8.44
5.81
7.19
4.84
3.28
4.88
5.81
9.27
58
6.28
Payout ratio%
10.06
10.65
11.22
11.11
13.82
12.65
11.50
12.12
13.07
12.85
26.88
12.65
11.81
91
2.501
Shares (diluted)M
4.778
5.613
6.168
6.897
8.233
8.249
9.227
8.947
10.48
10.72
2.426
5.42%
10.45%
68
19.50
Buyback yield%
10.05
11.49
14.18
11.63
10.74
10.52
8.03
9.79
6.86
6.06
18.54
8.03
10.29
51
0.618
D/E ratiox
0.858
0.922
1.007
0.958
0.948
0.992
1.029
1.143
1.105
1.241
1.758
1.105
0.999
46
5.954
Enterprise valuezł M
26.15
28.18
27.71
31.10
34.50
36.74
40.19
40.60
41.74
41.88
7.222
3.95%
5.59%
43
19.92
LT debtzł M
13.22
12.33
13.94
14.08
14.67
14.07
14.85
13.53
14.64
14.34
9.032
(0.45%)
(0.13%)
42
Cost of revenue
3.12%
1.04×
Operating expenses
2.22%
0.95×
Property and equipment
20.01%
Spread over hurdle
(0.42%)