72.02
Revenuezł M
39.85
42.66
45.88
50.72
55.53
59.51
63.56
68.69
74.89
80.90
74.62
7.82%
8.33%
17
4.32
Revenue growth%
9.38
8.82
8.02
10.50
9.80
9.69
8.32
9.78
8.76
6.40
25.65
8.76
9.10
7
19.24
Gross margin%
8.22
7.36
4.99
5.44
3.51
4.34
2.20
0.93
0.40
1.10
18.75
1.10
3.93
55
5.72
Operating margin%
21.32
18.83
21.61
20.31
20.57
18.60
21.36
20.70
17.90
17.81
24.47
18.60
20.44
91
17.46
Net margin%
5.98
4.73
6.32
8.10
5.59
5.72
7.55
7.57
10.32
13.29
7.82
7.57
6.94
20
33.33
P/E ratio (avg)x
11.18
10.40
8.917
9.298
8.467
8.414
8.687
8.739
8.797
8.853
9.579
8.739
8.825
44
14.78
EV/EBITx
24.24
22.64
19.60
20.75
17.71
15.28
13.91
12.12
10.89
10.46
8.655
12.12
16.49
17
26.45
FCF yield (avg)%
3.93
0.99
2.80
0.95
2.42
0.40
0.40
0.40
0.40
0.40
8.36
0.40
0.67
65
25.53
FCF margin%
3.13
2.49
0.40
0.40
3.03
2.78
3.89
4.87
2.02
1.42
5.89
2.78
2.63
32
1.626
FCF / Net incomex
1.189
1.397
1.529
1.532
1.635
1.975
2.209
2.365
2.462
2.791
1.230
2.365
1.805
43
16.30
ROIC%
18.99
18.18
20.46
21.22
23.31
23.09
23.89
26.24
27.10
25.27
3.34
25.27
23.20
46
26.93
Return on equity%
4.08
2.97
1.81
1.73
0.54
0.40
0.40
2.06
2.71
4.50
24.98
2.06
1.94
81
29.19
Return on assets%
8.61
9.64
8.06
7.78
6.62
5.94
5.20
3.38
1.21
3.85
15.71
3.85
6.28
11
1.55
EPSzł
0.42
0.41
0.45
0.43
0.47
0.42
0.44
0.48
0.49
0.52
1.60
1.85%
2.66%
—
11.32
EPS growth%
22.51
22.38
20.45
21.33
24.08
25.92
28.12
27.06
29.74
31.97
4.65
28.12
25.00
22
1.14
Bookvalue per shzł
2.47
2.69
2.84
2.86
3.15
3.08
3.49
3.90
4.64
4.72
2.18
8.39%
6.26%
—
1.90
FCF per sharezł
2.75
2.96
3.25
3.08
3.29
3.55
4.11
3.93
4.21
4.87
2.24
8.18%
7.09%
—
2.83
Dividend per shzł
1.75
1.75
1.66
1.72
1.84
1.63
1.54
1.53
1.52
1.34
1.58
(6.22%)
(3.74%)
—
21.53
Div yield (avg)%
10.14
11.95
13.61
14.61
13.73
10.92
12.11
13.72
11.93
9.72
10.20
11.93
12.03
39
25.59
Payout ratio%
8.32
5.33
2.38
4.51
7.50
5.03
4.56
6.08
8.69
8.66
10.22
6.08
5.71
8
18.88
Shares (diluted)M
19.53
19.42
18.14
17.07
16.99
15.26
16.31
14.61
16.13
14.82
19.44
(2.69%)
(3.04%)
90
15.07
Buyback yield%
7.49
5.04
7.67
7.42
9.28
11.26
9.46
6.83
8.06
9.95
29.54
9.46
7.86
93
0.229
D/E ratiox
0.492
0.457
0.510
0.506
0.455
0.417
0.462
0.413
0.401
0.443
0.951
0.417
0.456
71
78.36
Enterprise valuezł M
50.63
45.53
48.17
46.58
46.25
43.93
38.63
37.27
35.75
31.80
37.49
(7.22%)
(5.12%)
67
68.22
LT debtzł M
126.2
138.3
158.0
159.4
159.7
175.1
171.7
188.9
221.1
260.0
95.61
10.23%
7.97%
84
Cost of revenue
8.39%
1.01×
Operating expenses
7.78%
0.95×
Cash and investments
18.51%
Spread over hurdle
(0.13%)