90.05
Revenuezł M
75.22
81.46
85.21
91.46
97.50
103.9
113.0
120.5
127.1
133.2
94.15
6.45%
6.45%
75
10.06
Revenue growth%
25.35
22.70
20.89
20.27
20.91
20.68
23.38
20.69
22.20
22.31
20.60
22.20
21.56
82
5.77
Gross margin%
25.97
26.76
25.92
25.09
23.26
22.36
21.80
19.29
21.18
20.21
14.97
21.18
22.81
38
28.71
Operating margin%
25.68
28.59
25.92
25.32
28.31
27.12
28.19
25.85
27.01
29.36
9.00
27.12
27.06
67
26.45
Net margin%
8.22
9.46
11.14
9.50
9.52
7.31
9.60
10.32
13.30
13.27
6.32
10.32
9.56
16
7.544
P/E ratio (avg)x
47.62
55.68
56.99
58.92
59.66
69.50
76.54
85.49
84.10
81.91
21.46
81.91
64.58
53
21.87
EV/EBITx
38.22
36.48
34.51
35.85
33.33
33.13
30.99
29.53
33.93
32.78
10.17
32.78
33.63
24
15.08
FCF yield (avg)%
23.10
21.76
19.88
17.23
16.77
16.45
17.18
15.14
13.05
10.09
17.05
15.14
16.97
70
12.73
FCF margin%
16.17
19.09
19.34
21.48
20.38
21.32
22.46
24.29
26.44
25.23
2.61
24.29
21.40
71
1.630
FCF / Net incomex
1.212
1.370
1.335
1.377
1.580
1.561
1.479
1.408
1.625
1.701
0.763
1.561
1.444
83
22.70
ROIC%
7.47
5.77
4.24
7.16
4.27
4.43
4.05
4.96
7.58
6.77
25.95
4.96
5.36
11
20.14
Return on equity%
24.04
21.35
23.85
26.37
25.13
26.82
25.99
27.14
24.96
22.50
25.42
25.99
25.05
55
11.38
Return on assets%
12.51
11.06
13.89
14.63
15.84
15.16
16.37
17.63
18.28
16.31
13.09
16.37
15.50
92
1.90
EPSzł
1.10
1.19
1.01
1.03
0.96
0.89
0.93
0.95
0.89
0.94
2.03
(0.33%)
(1.25%)
—
15.25
EPS growth%
19.04
16.58
15.81
14.92
12.46
14.64
16.44
13.47
15.13
15.39
26.60
15.13
15.26
58
0.54
Bookvalue per shzł
0.42
0.45
0.48
0.50
0.51
0.57
0.64
0.63
0.66
0.66
1.59
5.23%
5.39%
—
1.57
FCF per sharezł
0.38
0.40
0.46
0.45
0.45
0.43
0.47
0.49
0.56
0.58
1.88
5.51%
3.47%
—
1.32
Dividend per shzł
1.74
1.95
2.23
2.35
2.45
2.27
2.32
2.61
2.65
2.61
1.84
1.23%
4.64%
—
13.90
Div yield (avg)%
6.58
6.49
8.15
5.31
6.08
3.98
5.48
3.67
4.47
1.88
14.40
3.98
5.40
70
26.00
Payout ratio%
5.68
8.38
6.80
6.76
5.66
5.70
3.75
4.54
4.10
5.58
23.25
4.54
5.67
38
29.07
Shares (diluted)M
43.36
49.46
57.77
59.93
62.04
66.42
74.49
88.09
97.06
97.70
27.70
9.51%
8.34%
70
29.01
Buyback yield%
25.81
26.57
25.76
26.53
26.09
26.52
25.43
25.97
25.31
23.99
21.89
25.43
25.89
76
1.299
D/E ratiox
2.486
2.497
2.977
3.325
3.229
3.327
3.255
3.714
4.441
5.080
1.224
3.714
3.290
39
25.47
Enterprise valuezł M
115.8
107.0
99.64
90.27
88.65
99.08
91.43
101.2
108.6
103.8
77.27
3.21%
(1.20%)
79
76.26
LT debtzł M
47.02
49.82
47.40
46.16
46.39
45.34
48.48
46.31
49.93
52.87
77.11
2.65%
0.64%
51
Cost of revenue
6.29%
0.99×
Operating expenses
6.75%
1.03×
Property and equipment
14.78%
Spread over hurdle
(0.74%)