0.872
Revenuezł M
2.180
2.283
2.420
2.523
2.650
2.702
2.828
2.925
2.968
3.138
0.974
3.44%
4.06%
40
13.21
Revenue growth%
4.21
2.49
3.21
5.00
5.11
3.06
1.72
0.40
0.40
2.73
26.66
1.72
2.89
81
13.81
Gross margin%
16.12
15.41
18.13
16.31
16.68
16.52
15.07
17.28
15.74
18.05
19.63
16.52
16.42
34
8.87
Operating margin%
13.00
11.28
14.13
15.53
17.38
19.67
20.54
20.17
19.67
21.03
6.36
20.17
18.52
30
28.37
Net margin%
6.02
6.15
3.70
1.72
4.55
5.13
4.13
4.61
6.88
7.43
2.36
5.13
4.87
19
14.81
P/E ratio (avg)x
27.21
26.47
28.37
32.69
33.49
35.46
39.31
38.71
38.22
40.48
29.54
38.71
34.48
65
31.91
EV/EBITx
9.178
8.808
9.006
9.038
9.031
9.293
9.026
9.899
9.636
9.060
8.156
9.293
9.049
5
3.89
FCF yield (avg)%
14.41
16.20
17.21
14.77
14.41
16.81
18.19
18.65
20.18
18.65
9.88
18.65
17.01
78
21.66
FCF margin%
7.54
6.33
5.69
5.93
3.46
0.91
0.40
0.40
2.06
0.40
3.73
0.40
2.76
36
1.160
FCF / Net incomex
0.550
0.512
0.495
0.512
0.548
0.516
0.562
0.528
0.458
0.472
0.690
0.516
0.514
25
18.84
ROIC%
3.20
1.88
0.40
0.40
0.40
0.40
0.55
3.27
3.37
2.09
19.15
2.09
1.21
63
18.70
Return on equity%
12.08
14.97
13.11
14.62
12.56
12.52
12.71
11.27
10.23
8.72
25.40
11.27
12.54
47
22.14
Return on assets%
12.22
13.68
15.58
15.93
16.56
14.43
12.89
11.41
10.58
12.64
12.72
12.64
13.28
91
0.48
EPSzł
0.59
0.59
0.62
0.65
0.58
0.57
0.60
0.59
0.55
0.56
0.51
(0.81%)
(0.66%)
—
20.86
EPS growth%
18.32
20.66
20.28
20.50
20.75
20.63
19.04
19.47
21.48
21.49
10.03
20.63
20.56
35
0.14
Bookvalue per shzł
0.16
0.15
0.14
0.12
0.11
0.11
0.10
0.11
0.09
0.10
0.56
(2.95%)
(4.22%)
—
0.51
FCF per sharezł
0.26
0.27
0.25
0.23
0.22
0.20
0.19
0.18
0.18
0.19
0.09
(2.86%)
(3.76%)
—
0.38
Dividend per shzł
0.27
0.25
0.26
0.30
0.31
0.35
0.38
0.37
0.36
0.41
0.21
5.60%
4.67%
—
4.30
Div yield (avg)%
22.24
21.02
23.42
25.80
23.82
26.09
28.98
31.79
31.59
30.07
3.15
30.07
25.94
89
26.51
Payout ratio%
5.12
5.59
7.04
6.76
8.19
7.55
9.64
7.59
8.69
6.38
4.03
7.59
7.29
23
2.540
Shares (diluted)M
3.697
4.028
4.865
5.290
6.253
6.499
7.640
8.300
8.399
9.089
2.586
7.77%
9.58%
7
11.45
Buyback yield%
18.64
17.21
15.97
16.48
19.35
19.70
20.44
19.60
17.92
20.91
23.65
19.70
19.00
43
0.361
D/E ratiox
0.718
0.693
0.723
0.711
0.760
0.720
0.783
0.754
0.750
0.654
0.645
0.750
0.721
40
0.691
Enterprise valuezł M
0.902
0.839
0.886
0.928
0.871
0.780
0.806
0.784
0.851
0.743
0.991
(3.13%)
(2.85%)
15
0.865
LT debtzł M
0.635
0.650
0.741
0.818
0.866
0.808
0.883
0.871
0.832
0.773
0.290
(2.23%)
3.22%
57
Cost of revenue
4.06%
1.00×
Operating expenses
3.97%
0.99×
Goodwill & intangibles
15.79%
Spread over hurdle
(0.55%)