6.558
Revenuezł M
4.823
5.087
5.395
5.593
5.919
6.179
6.484
6.865
7.203
7.670
7.231
5.32%
5.41%
81
6.86
Revenue growth%
7.95
9.14
11.74
13.38
14.09
14.05
15.12
15.99
18.27
20.83
3.20
15.99
14.07
91
4.63
Gross margin%
1.66
4.07
1.37
2.55
1.04
1.17
0.40
2.71
1.65
3.97
13.88
1.65
1.66
40
23.03
Operating margin%
23.46
24.09
24.07
22.41
24.95
23.70
21.75
19.42
22.09
22.00
9.25
22.00
22.94
52
17.23
Net margin%
12.16
12.43
10.63
13.58
15.40
16.87
14.40
16.57
18.19
19.01
17.87
16.87
14.90
38
18.51
P/E ratio (avg)x
23.73
25.53
23.62
22.79
22.17
24.66
28.32
32.78
36.72
34.23
13.13
32.78
25.10
50
17.55
EV/EBITx
29.36
34.60
40.49
42.80
45.68
55.19
56.83
67.75
68.67
83.44
6.121
67.75
50.43
51
6.57
FCF yield (avg)%
31.76
33.95
36.49
34.66
33.93
35.32
38.16
40.88
42.35
43.21
13.89
40.88
35.91
32
11.44
FCF margin%
21.29
21.61
20.77
22.28
23.34
23.86
25.50
25.64
28.17
30.89
26.14
25.64
23.60
54
1.601
FCF / Net incomex
2.149
2.549
2.603
3.008
3.594
3.805
4.124
4.093
4.572
4.953
1.057
4.124
3.700
63
12.45
ROIC%
3.84
2.40
4.75
2.72
0.40
2.07
2.09
0.40
2.55
5.03
19.99
2.09
2.48
68
19.91
Return on equity%
26.00
23.04
22.31
22.41
21.40
19.89
22.69
22.56
21.26
23.25
28.23
22.56
22.49
27
14.93
Return on assets%
17.91
19.89
19.64
20.83
23.14
20.41
18.70
20.69
18.78
20.73
11.95
20.41
20.15
68
1.14
EPSzł
0.46
0.50
0.47
0.50
0.43
0.39
0.39
0.41
0.36
0.31
1.18
(6.30%)
(4.86%)
—
6.94
EPS growth%
7.59
8.47
10.59
11.78
13.67
11.00
8.97
8.98
11.22
14.00
14.38
11.00
10.79
6
1.04
Bookvalue per shzł
0.63
0.71
0.76
0.84
0.89
0.90
0.86
0.88
0.79
0.83
0.85
(1.29%)
2.55%
—
1.00
FCF per sharezł
0.36
0.35
0.37
0.36
0.34
0.32
0.32
0.31
0.33
0.31
1.42
(2.13%)
(1.26%)
—
0.99
Dividend per shzł
0.57
0.52
0.49
0.49
0.45
0.46
0.51
0.57
0.59
0.55
1.24
3.96%
(0.07%)
—
10.93
Div yield (avg)%
27.41
27.44
30.17
32.21
33.92
35.15
36.37
36.97
35.03
33.50
3.63
35.15
33.71
61
2.35
Payout ratio%
33.48
32.51
29.66
28.95
27.46
27.03
29.99
29.98
28.64
27.81
14.03
28.64
29.31
26
4.301
Shares (diluted)M
5.149
5.348
6.033
6.943
7.150
7.058
7.984
8.147
8.823
9.211
4.166
5.20%
6.35%
85
12.04
Buyback yield%
24.72
24.06
24.72
23.75
25.05
22.32
24.45
24.01
26.72
27.19
28.70
24.45
24.59
83
0.541
D/E ratiox
0.315
0.311
0.337
0.343
0.326
0.323
0.319
0.307
0.279
0.285
0.243
0.307
0.317
25
7.016
Enterprise valuezł M
6.136
5.969
6.001
6.312
6.246
6.571
6.316
6.676
6.528
6.406
5.832
0.51%
0.39%
90
3.710
LT debtzł M
4.125
4.102
4.496
4.755
4.903
5.003
4.822
4.743
4.316
3.754
4.541
(5.20%)
(2.11%)
19
Cost of revenue
5.41%
1.00×
Operating expenses
5.35%
0.99×
Goodwill & intangibles
15.96%
Property and equipment
15.48%
Spread over hurdle
32.17%