4.130
Revenuezł B
3.220
3.431
3.722
4.122
4.503
4.974
5.382
5.871
6.427
6.991
4.460
9.19%
9.16%
36
22.97
Revenue growth%
16.52
13.62
11.30
13.30
14.54
13.85
15.25
16.66
13.70
16.33
9.49
15.25
14.20
7
28.91
Gross margin%
21.37
23.56
22.56
20.06
22.34
22.46
24.02
22.50
20.98
19.23
15.61
22.46
22.40
11
4.48
Operating margin%
6.30
6.40
5.71
8.06
8.11
7.83
10.19
12.97
15.35
13.64
4.28
12.97
8.08
88
12.96
Net margin%
21.35
20.12
19.13
19.43
20.23
18.29
21.04
20.00
22.37
25.15
6.81
21.04
20.18
8
29.40
P/E ratio (avg)x
18.39
21.65
22.94
27.07
32.32
38.75
39.39
46.76
54.21
59.59
24.34
46.76
35.54
20
7.728
EV/EBITx
54.43
64.22
70.36
68.52
75.15
79.03
85.55
94.88
96.20
103.0
36.09
94.88
77.09
18
6.93
FCF yield (avg)%
8.26
6.71
8.93
9.86
11.95
10.53
7.96
8.21
10.41
11.14
7.23
10.41
9.39
19
25.86
FCF margin%
6.92
4.18
2.91
0.69
1.30
0.40
0.40
1.83
1.78
0.40
18.63
0.40
1.54
70
0.949
FCF / Net incomex
2.057
1.962
1.941
1.969
1.954
2.084
2.132
2.043
2.148
2.362
0.628
2.132
2.050
26
19.75
ROIC%
23.13
21.19
21.24
24.15
26.11
24.30
25.86
24.70
24.53
26.22
27.22
24.70
24.42
41
26.43
Return on equity%
4.18
5.45
6.24
7.50
9.74
10.35
12.46
11.94
11.40
8.58
7.34
11.40
9.16
47
11.68
Return on assets%
9.36
6.99
6.41
5.84
7.87
8.81
9.54
9.49
7.85
7.40
27.78
8.81
7.86
68
8.01
EPSzł
18.48
19.67
17.24
15.10
13.29
14.38
15.24
13.78
15.26
14.35
8.72
1.54%
(2.12%)
—
17.03
EPS growth%
21.63
18.97
18.49
20.35
20.89
23.43
22.82
24.58
22.88
24.60
7.88
23.43
22.23
70
16.54
Bookvalue per shzł
16.66
19.87
20.66
22.19
23.00
25.17
24.86
26.27
30.47
35.45
5.55
9.04%
8.45%
—
26.20
FCF per sharezł
45.64
51.64
52.24
54.00
59.36
62.24
59.62
60.90
63.83
67.58
26.13
2.63%
4.47%
—
4.55
Dividend per shzł
35.90
35.04
41.80
40.37
39.61
44.81
51.15
51.59
55.90
62.35
15.32
9.50%
6.44%
—
21.22
Div yield (avg)%
5.10
6.76
3.77
5.79
7.30
5.71
8.04
8.96
10.20
11.26
4.72
8.96
7.03
67
7.73
Payout ratio%
20.49
17.58
19.36
17.84
17.53
18.72
17.57
14.79
13.87
12.03
3.34
14.79
17.58
32
102.1
Shares (diluted)M
77.00
75.38
77.44
72.89
74.60
69.86
68.94
64.19
57.71
52.40
102.1
(6.82%)
(3.46%)
52
2.35
Buyback yield%
16.58
16.24
18.33
16.84
19.79
17.69
15.11
18.01
18.89
20.11
25.48
18.01
17.85
13
0.458
D/E ratiox
1.333
1.437
1.689
1.970
2.047
2.162
2.355
2.319
2.580
2.973
0.775
2.355
2.104
10
7.115
Enterprise valuezł B
6.513
6.983
8.002
8.240
9.206
9.331
9.548
9.420
10.47
10.21
2.577
2.10%
4.84%
67
1.795
LT debtzł B
6.523
6.722
6.574
6.386
7.010
7.109
7.825
7.744
7.650
7.682
2.525
1.85%
2.68%
48
Cost of revenue
9.00%
0.99×
Operating expenses
9.46%
1.03×
Property and equipment
15.62%
Spread over hurdle
12.81%