3.678
Revenuezł M
5.207
5.547
5.996
6.633
7.129
7.660
8.513
9.117
10.00
10.64
4.092
8.33%
8.40%
76
21.02
Revenue growth%
11.67
13.02
15.08
15.93
15.42
15.69
17.30
16.46
16.27
14.06
15.43
16.27
15.55
17
11.65
Gross margin%
11.25
9.95
9.63
8.10
6.06
8.74
8.52
11.26
10.92
10.26
23.92
10.26
9.79
13
8.12
Operating margin%
24.60
25.51
26.91
28.03
29.22
27.06
24.82
27.77
25.41
28.00
29.21
27.06
26.98
33
19.75
Net margin%
24.18
24.97
23.71
26.60
24.14
23.94
23.29
23.80
21.45
19.45
16.86
23.29
23.87
63
13.86
P/E ratio (avg)x
49.80
52.50
48.49
52.18
53.63
57.87
59.55
63.43
69.25
75.89
32.72
63.43
55.75
35
31.33
EV/EBITx
27.64
29.89
29.09
33.79
38.54
41.93
49.26
50.64
56.89
64.16
21.25
50.64
40.23
36
6.96
FCF yield (avg)%
28.75
28.30
27.29
29.79
31.97
33.81
32.00
31.05
32.07
29.76
15.40
32.00
30.42
62
5.07
FCF margin%
21.92
21.93
20.66
22.15
25.07
23.97
22.31
24.67
27.34
27.95
2.33
24.67
23.14
82
1.259
FCF / Net incomex
0.989
1.070
1.051
1.179
1.173
1.137
1.147
1.183
1.177
1.267
1.436
1.177
1.160
91
2.71
ROIC%
8.55
8.41
9.82
12.51
9.71
10.54
10.27
8.43
8.88
6.27
23.46
8.88
9.29
38
22.22
Return on equity%
0.40
0.40
2.00
0.40
0.40
2.62
0.40
2.19
3.64
4.39
26.80
2.62
1.20
35
27.09
Return on assets%
26.41
26.52
28.10
29.54
30.56
31.33
29.27
28.39
26.68
28.50
6.76
28.50
28.44
61
0.79
EPSzł
0.41
0.46
0.49
0.52
0.62
0.74
0.73
0.81
0.92
0.94
0.82
8.75%
8.37%
—
25.34
EPS growth%
6.06
8.49
7.63
6.79
5.05
4.03
4.42
3.34
6.26
9.11
27.26
4.42
6.16
74
0.14
Bookvalue per shzł
1.01
1.16
1.18
1.30
1.35
1.59
1.52
1.61
1.77
1.96
0.35
7.71%
8.74%
—
0.13
FCF per sharezł
0.74
0.71
0.70
0.74
0.71
0.71
0.82
0.79
0.75
0.87
0.51
4.13%
2.52%
—
0.67
Dividend per shzł
0.61
0.63
0.63
0.70
0.74
0.76
0.74
0.71
0.74
0.83
0.62
2.30%
4.32%
—
23.30
Div yield (avg)%
3.93
4.69
5.48
6.72
7.46
8.55
10.96
11.55
14.49
12.09
6.91
11.55
8.00
31
10.15
Payout ratio%
24.77
22.01
19.14
16.91
16.06
13.77
11.09
11.31
9.39
7.66
11.90
11.09
14.92
20
2.918
Shares (diluted)M
4.541
4.530
5.012
5.575
6.217
7.216
7.454
8.167
8.908
8.398
2.928
6.20%
6.72%
92
7.33
Buyback yield%
5.48
7.79
5.47
6.30
8.34
8.71
6.67
8.62
6.23
4.86
11.65
6.67
6.48
67
1.295
D/E ratiox
1.118
1.220
1.461
1.595
1.668
1.643
1.902
2.305
2.587
2.713
0.235
2.305
1.655
61
7.891
Enterprise valuezł M
3.885
4.073
4.616
4.891
4.887
5.529
5.570
5.716
5.739
6.664
7.819
6.40%
7.14%
69
5.516
LT debtzł M
8.842
7.745
6.920
6.383
6.881
6.600
6.566
6.927
7.038
6.281
6.913
(1.81%)
(3.93%)
43
Cost of revenue
8.10%
0.97×
Operating expenses
9.02%
1.06×
Property and equipment
22.31%
Return on capital
121.17%
Spread over hurdle
110.36%