84.91
Revenuezł M
115.3
117.5
123.8
126.1
128.2
132.0
136.5
138.0
139.3
143.2
90.74
2.24%
2.55%
82
7.18
Revenue growth%
2.84
4.62
5.15
7.48
10.02
12.80
15.31
16.90
16.27
18.87
8.44
16.27
11.41
30
19.06
Gross margin%
18.49
20.00
22.86
23.41
24.14
22.15
19.52
21.55
18.77
19.46
24.87
19.52
20.77
46
21.00
Operating margin%
15.74
15.18
12.70
14.22
13.17
10.35
12.58
10.57
11.81
9.62
23.14
10.57
12.64
47
7.26
Net margin%
29.83
31.79
30.31
28.17
26.12
28.61
29.19
27.83
27.57
28.09
2.26
28.09
28.39
58
12.38
P/E ratio (avg)x
45.45
47.94
50.63
52.90
57.45
67.97
73.25
82.97
79.78
75.93
21.69
75.93
62.71
56
25.43
EV/EBITx
41.82
44.60
50.16
57.34
59.91
66.50
76.61
86.17
80.25
82.71
16.37
80.25
63.20
22
11.70
FCF yield (avg)%
21.53
21.75
21.18
24.01
23.01
23.51
20.68
20.41
21.12
21.77
2.21
21.12
21.64
29
3.50
FCF margin%
11.04
12.11
9.48
8.42
8.09
10.66
9.12
10.47
7.91
5.73
28.07
9.12
9.30
87
0.580
FCF / Net incomex
0.427
0.418
0.439
0.394
0.430
0.395
0.439
0.425
0.386
0.414
0.160
0.414
0.422
20
7.45
ROIC%
17.06
18.59
21.51
20.96
19.29
18.27
17.43
18.83
17.52
15.06
27.75
17.52
18.43
56
28.24
Return on equity%
0.40
2.74
4.92
3.92
6.06
3.33
0.89
1.71
0.40
0.40
25.33
0.89
2.23
93
16.81
Return on assets%
1.79
0.40
2.53
3.59
2.87
2.38
0.40
0.40
0.40
1.97
11.89
0.40
1.88
77
0.02
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(2.34%)
(2.51%)
—
29.01
EPS growth%
15.56
16.92
18.54
17.72
20.68
21.72
23.83
24.04
25.09
26.09
24.04
24.04
21.20
35
0.02
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
3.37%
(0.32%)
—
0.02
FCF per sharezł
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.01
6.97%
9.00%
—
0.01
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.01
5.75%
3.56%
—
25.41
Div yield (avg)%
8.62
8.35
9.20
9.51
7.81
6.35
8.84
8.59
7.07
5.01
4.93
7.07
8.47
41
26.03
Payout ratio%
15.14
18.00
19.01
16.50
17.66
17.35
18.56
17.48
19.61
18.42
28.08
18.42
17.83
65
2.677
Shares (diluted)B
4.178
4.904
4.809
5.197
5.901
5.668
5.522
6.010
6.448
7.164
2.750
3.96%
7.43%
5
2.61
Buyback yield%
4.19
4.75
2.11
3.13
2.53
4.04
2.10
4.05
4.39
2.78
17.61
4.04
3.59
92
0.551
D/E ratiox
1.918
1.871
2.103
1.981
2.239
2.425
2.779
2.694
2.895
3.035
1.257
2.779
2.332
88
40.65
Enterprise valuezł M
126.9
122.6
116.2
110.7
118.5
130.7
143.7
130.9
119.1
124.7
150.8
1.02%
0.63%
46
79.72
LT debtzł M
201.3
216.5
235.0
266.9
300.0
309.5
325.1
338.7
326.2
332.7
113.5
2.09%
5.69%
8
Cost of revenue
2.42%
0.99×
Operating expenses
3.08%
1.05×
Spread over hurdle
(4.40%)