4.166
Revenuezł M
17.33
19.11
20.22
22.15
24.28
25.76
27.90
30.14
32.64
35.78
4.443
8.06%
8.14%
25
6.53
Revenue growth%
5.05
5.99
5.62
7.32
9.25
9.72
11.98
10.33
11.92
12.22
25.64
11.92
9.49
90
24.66
Gross margin%
4.51
4.70
4.55
6.32
7.20
5.48
5.23
2.34
3.28
0.40
6.32
3.28
4.62
80
25.49
Operating margin%
17.96
19.75
21.01
20.71
21.47
20.08
18.12
20.83
19.89
21.95
19.59
20.08
20.40
87
28.65
Net margin%
16.32
14.19
14.29
15.56
16.04
14.53
13.46
10.69
11.23
10.28
2.62
11.23
14.24
8
29.18
P/E ratio (avg)x
32.85
36.16
36.08
43.15
47.61
47.30
54.47
65.92
76.87
76.02
15.23
65.92
47.46
38
26.52
EV/EBITx
4.352
3.841
3.570
3.054
3.146
3.154
2.946
2.807
2.377
2.351
9.436
2.807
3.100
14
24.27
FCF yield (avg)%
6.74
9.61
9.59
6.65
4.30
6.00
3.35
6.02
5.14
3.32
26.20
5.14
6.01
22
21.68
FCF margin%
23.29
24.72
24.94
22.73
24.25
24.90
25.49
23.06
21.70
23.14
29.92
23.14
23.77
41
1.530
FCF / Net incomex
0.743
0.749
0.789
0.876
0.902
0.857
0.914
0.993
1.055
1.001
0.912
0.993
0.889
6
7.06
ROIC%
17.43
16.48
16.42
15.64
13.81
15.30
17.12
16.29
18.99
19.27
7.65
17.12
16.45
22
18.12
Return on equity%
27.57
30.14
32.50
33.96
34.82
37.76
39.50
38.11
40.62
39.51
9.21
39.50
36.29
30
21.38
Return on assets%
5.20
5.72
7.88
6.49
5.66
4.46
5.71
5.53
7.08
9.65
5.07
5.71
5.71
26
0.82
EPSzł
2.35
2.57
2.92
3.33
3.38
3.91
4.01
4.26
4.37
5.05
0.88
8.32%
9.87%
—
27.98
EPS growth%
7.81
6.76
4.23
4.29
6.44
5.63
4.98
4.38
5.35
3.36
10.97
4.98
5.16
37
1.00
Bookvalue per shzł
0.95
0.98
0.92
0.93
0.98
0.91
0.91
0.87
0.92
0.96
1.43
(0.47%)
0.07%
—
1.57
FCF per sharezł
0.51
0.46
0.50
0.43
0.42
0.44
0.45
0.46
0.40
0.40
1.57
(0.94%)
(3.15%)
—
0.31
Dividend per shzł
0.58
0.55
0.61
0.66
0.75
0.72
0.74
0.89
1.02
1.18
1.18
9.63%
8.85%
—
22.17
Div yield (avg)%
9.32
7.83
7.39
8.41
5.94
6.07
4.51
1.91
0.86
0.40
8.35
1.91
6.01
32
3.77
Payout ratio%
11.71
12.49
10.56
10.20
12.29
13.40
13.20
11.46
12.78
14.54
26.12
13.20
12.39
53
17.50
Shares (diluted)M
23.23
26.67
25.24
28.11
31.43
30.96
34.57
36.45
38.80
44.98
17.09
7.43%
6.98%
10
17.18
Buyback yield%
4.53
3.70
1.11
0.40
0.40
0.40
1.55
2.97
2.27
3.62
28.62
2.27
1.91
88
0.690
D/E ratiox
2.357
2.759
3.237
3.531
4.140
4.723
4.686
4.803
5.588
6.329
0.227
4.803
4.413
65
34.37
Enterprise valuezł M
28.93
32.69
30.71
33.54
37.65
41.30
42.53
40.15
41.13
39.32
32.56
0.87%
3.17%
38
18.76
LT debtzł M
36.48
41.18
46.51
45.36
48.38
45.49
45.61
44.51
49.73
50.16
36.16
0.72%
3.00%
30
Cost of revenue
7.77%
0.97×
Operating expenses
8.74%
1.06×
Property and equipment
15.75%
Spread over hurdle
(1.76%)