0.225
Revenuezł M
0.653
0.715
0.773
0.834
0.893
0.952
1.035
1.100
1.166
1.289
0.248
7.62%
7.90%
78
16.48
Revenue growth%
5.86
8.82
9.58
6.72
6.19
7.07
8.29
6.22
3.33
1.27
12.60
6.22
6.47
94
16.26
Gross margin%
10.58
11.13
8.48
8.10
9.47
10.22
9.86
7.54
7.11
8.16
28.32
8.16
8.97
78
3.80
Operating margin%
17.08
17.38
18.62
17.32
16.72
16.91
18.41
20.50
21.63
23.74
11.44
20.50
17.90
74
21.65
Net margin%
17.89
18.32
21.21
22.26
23.21
23.52
23.13
24.12
22.78
20.56
4.84
23.13
22.52
46
30.48
P/E ratio (avg)x
23.83
21.85
21.37
22.39
23.68
24.23
24.98
27.67
29.61
29.00
37.66
27.67
24.03
24
34.40
EV/EBITx
39.24
37.41
43.26
45.16
46.71
44.46
50.44
57.71
61.92
62.33
30.37
57.71
45.93
76
4.77
FCF yield (avg)%
28.59
30.01
31.99
32.52
35.36
35.24
32.39
32.16
29.68
32.49
5.52
32.39
32.28
86
14.06
FCF margin%
18.73
20.48
21.46
22.35
22.86
19.94
18.65
17.76
20.38
22.12
4.52
19.94
20.43
10
1.630
FCF / Net incomex
1.140
1.011
0.924
0.897
0.955
0.824
0.760
0.674
0.653
0.657
1.784
0.674
0.860
49
2.99
ROIC%
8.09
6.57
6.05
6.92
9.77
8.17
11.17
11.96
12.60
14.17
10.86
11.96
8.97
10
11.90
Return on equity%
34.94
35.21
35.10
34.34
33.77
36.28
37.38
34.63
35.88
36.94
28.40
36.28
35.15
88
13.04
Return on assets%
16.64
14.52
16.97
19.90
18.53
17.05
16.32
15.67
17.22
16.55
23.69
16.55
16.81
44
0.04
EPSzł
0.15
0.16
0.17
0.16
0.17
0.19
0.18
0.18
0.19
0.18
0.04
0.67%
1.29%
—
24.39
EPS growth%
10.17
9.27
10.39
8.15
9.38
8.94
11.67
14.56
16.10
17.71
3.41
14.56
10.28
14
0.12
Bookvalue per shzł
0.21
0.21
0.20
0.18
0.19
0.19
0.20
0.20
0.19
0.21
0.14
2.59%
1.47%
—
0.06
FCF per sharezł
0.14
0.14
0.14
0.13
0.14
0.13
0.12
0.13
0.13
0.13
0.07
(1.05%)
(0.80%)
—
0.12
Dividend per shzł
0.09
0.09
0.09
0.10
0.11
0.11
0.12
0.11
0.11
0.12
0.03
2.78%
3.02%
—
28.07
Div yield (avg)%
20.86
19.92
20.74
19.96
20.28
17.49
15.46
12.76
12.87
15.68
18.53
15.46
18.70
58
26.28
Payout ratio%
11.75
14.55
16.28
14.52
11.84
11.73
11.89
14.85
14.35
16.71
6.00
14.35
14.43
23
4.144
Shares (diluted)M
3.503
3.158
3.078
3.174
2.747
2.808
2.618
2.582
2.842
2.763
4.008
0.11%
(2.27%)
38
17.38
Buyback yield%
12.04
11.85
14.10
15.76
14.26
13.04
15.00
15.69
16.01
13.13
2.73
15.00
14.18
36
1.528
D/E ratiox
1.545
1.571
1.698
1.896
1.888
2.122
2.385
2.462
2.389
2.319
1.519
2.385
2.009
78
0.338
Enterprise valuezł M
1.262
1.457
1.485
1.368
1.423
1.357
1.292
1.336
1.249
1.293
0.176
(1.91%)
(0.32%)
19
1.101
LT debtzł M
0.894
0.862
0.968
1.061
1.191
1.414
1.654
1.608
1.663
1.963
0.836
10.51%
9.11%
56
Cost of revenue
8.52%
1.06×
Operating expenses
7.41%
0.96×
Spread over hurdle
69.71%