30.56
Revenuezł M
28.29
29.93
30.91
32.61
34.41
35.37
36.78
39.19
40.49
41.75
31.66
3.94%
4.40%
76
6.24
Revenue growth%
28.96
28.07
29.50
27.27
29.52
28.99
27.44
30.27
30.32
29.36
15.71
29.36
29.17
47
16.45
Gross margin%
15.48
18.14
17.43
16.61
19.28
19.46
18.97
18.41
19.57
20.76
28.43
19.46
18.69
80
22.40
Operating margin%
0.40
0.88
0.96
0.40
3.02
3.10
5.98
3.18
2.23
1.68
10.67
3.10
1.96
53
15.95
Net margin%
26.56
25.73
27.65
29.31
29.01
30.78
29.39
32.22
30.42
32.75
21.66
30.78
29.35
83
29.57
P/E ratio (avg)x
8.960
9.416
9.407
10.12
11.32
11.37
12.21
13.03
11.96
12.30
8.948
12.21
11.34
30
18.67
EV/EBITx
8.636
7.909
7.442
7.884
8.136
7.870
7.495
7.898
7.848
8.282
14.48
7.870
7.891
74
14.48
FCF yield (avg)%
24.31
22.70
21.33
21.34
21.01
23.44
22.74
24.20
25.63
23.79
3.08
23.79
23.09
46
13.37
FCF margin%
19.43
18.83
19.35
20.30
19.09
18.13
20.27
17.82
17.67
18.36
2.75
18.13
18.96
42
0.755
FCF / Net incomex
0.603
0.647
0.636
0.619
0.575
0.640
0.668
0.676
0.691
0.681
1.013
0.676
0.643
88
28.33
ROIC%
14.28
15.33
17.30
20.08
18.86
19.93
19.63
19.61
22.24
21.92
12.31
19.93
19.62
24
8.82
Return on equity%
0.51
0.40
2.00
2.20
4.97
6.74
8.20
9.61
7.38
8.74
16.45
8.20
5.85
48
11.65
Return on assets%
13.15
14.37
14.59
17.13
16.54
15.39
14.07
13.08
10.45
12.50
27.22
13.08
14.22
51
0.10
EPSzł
0.25
0.27
0.31
0.32
0.38
0.41
0.41
0.41
0.47
0.45
0.10
3.82%
7.20%
—
6.00
EPS growth%
13.14
11.51
14.06
14.18
16.99
16.97
14.04
14.03
13.22
15.75
28.26
14.04
14.05
48
0.12
Bookvalue per shzł
0.29
0.35
0.34
0.36
0.42
0.41
0.42
0.50
0.58
0.67
0.04
9.93%
8.91%
—
0.07
FCF per sharezł
0.18
0.21
0.24
0.23
0.22
0.21
0.20
0.21
0.23
0.25
0.20
2.18%
4.94%
—
0.15
Dividend per shzł
0.16
0.16
0.18
0.19
0.19
0.20
0.20
0.20
0.20
0.22
0.07
3.20%
3.28%
—
4.87
Div yield (avg)%
22.32
21.31
20.79
18.64
19.87
20.44
22.65
20.45
20.67
20.10
29.69
20.45
20.56
72
29.90
Payout ratio%
0.70
2.77
1.57
0.40
0.40
1.72
0.40
2.56
1.99
1.34
10.27
1.72
1.46
26
86.52
Shares (diluted)M
86.46
94.91
89.60
91.37
96.51
103.7
96.75
102.3
109.2
112.2
88.29
3.06%
2.66%
10
21.64
Buyback yield%
21.73
22.51
24.94
26.57
29.49
28.51
28.94
31.85
33.10
32.78
17.14
31.85
28.72
81
0.782
D/E ratiox
1.609
1.791
1.969
1.840
1.662
1.565
1.459
1.443
1.483
1.603
1.204
1.483
1.606
78
37.69
Enterprise valuezł M
9.603
8.771
8.647
8.841
7.898
7.562
7.965
8.943
8.283
8.682
9.879
1.91%
(0.77%)
41
41.63
LT debtzł M
15.83
16.86
17.43
17.56
17.87
15.74
16.43
15.37
15.60
16.01
30.00
(2.17%)
0.74%
91
Cost of revenue
4.40%
1.00×
Operating expenses
4.05%
0.97×
Property and equipment
15.93%
Spread over hurdle
(2.56%)