35.42
Revenuezł M
21.83
23.75
26.21
28.48
30.91
33.97
37.18
40.01
42.94
46.45
36.87
8.48%
8.63%
11
9.43
Revenue growth%
22.69
21.78
22.90
24.27
24.44
22.07
21.54
23.91
25.66
26.59
19.81
23.91
23.40
80
25.16
Gross margin%
2.70
0.40
0.40
2.37
5.09
4.42
6.40
8.74
5.93
3.75
8.64
5.93
4.08
31
29.73
Operating margin%
15.95
18.46
17.07
19.35
20.15
22.36
20.94
18.16
19.39
21.99
2.43
20.94
19.37
73
17.96
Net margin%
9.16
9.86
7.56
8.79
6.93
7.65
7.90
10.26
12.85
15.40
25.56
10.26
8.98
90
8.838
P/E ratio (avg)x
10.95
11.85
10.89
10.17
9.278
9.703
10.71
11.77
13.13
14.36
15.43
11.77
10.92
65
8.007
EV/EBITx
15.99
17.46
20.69
22.92
24.50
25.95
27.39
31.94
36.53
39.39
20.09
31.94
25.22
57
2.70
FCF yield (avg)%
18.72
17.90
20.45
17.92
15.63
14.82
15.87
14.56
11.75
11.76
7.68
14.56
15.75
88
27.81
FCF margin%
18.97
16.11
16.12
18.82
16.91
15.84
17.87
15.86
17.13
17.20
15.41
17.13
17.02
70
1.544
FCF / Net incomex
1.410
1.255
1.343
1.371
1.366
1.470
1.294
1.134
1.080
0.996
1.123
1.134
1.318
12
15.45
ROIC%
21.53
22.74
20.82
20.21
17.84
18.99
18.52
17.65
18.62
17.78
3.92
18.52
18.81
73
6.98
Return on equity%
4.57
6.33
4.25
2.98
2.12
0.71
1.24
0.40
3.28
0.78
18.52
0.78
2.55
86
18.65
Return on assets%
21.67
20.76
21.39
20.06
19.89
22.50
23.50
21.40
19.67
19.10
3.15
21.40
21.07
71
0.16
EPSzł
0.09
0.08
0.08
0.09
0.08
0.08
0.09
0.10
0.12
0.12
0.17
7.68%
2.96%
—
18.64
EPS growth%
17.52
16.47
19.14
18.95
21.38
21.58
24.45
26.75
28.75
27.71
18.20
26.75
21.48
12
0.10
Bookvalue per shzł
0.30
0.33
0.34
0.35
0.35
0.35
0.36
0.42
0.45
0.43
0.17
4.63%
4.89%
—
0.19
FCF per sharezł
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.11
0.12
0.13
0.19
6.30%
4.95%
—
0.16
Dividend per shzł
0.18
0.21
0.20
0.23
0.26
0.26
0.25
0.25
0.28
0.28
0.14
1.58%
5.55%
—
10.21
Div yield (avg)%
16.55
18.77
17.06
14.22
11.61
9.32
10.15
10.44
7.78
6.16
8.86
9.32
11.02
68
22.10
Payout ratio%
24.73
22.25
24.78
26.71
25.81
24.49
22.80
23.12
21.08
23.88
2.34
23.12
24.19
93
45.85
Shares (diluted)M
57.14
59.18
64.60
68.14
71.67
80.71
95.92
105.9
122.7
122.2
44.74
11.26%
8.84%
56
25.01
Buyback yield%
17.27
17.40
15.25
13.56
15.00
14.04
12.39
15.24
12.28
13.54
28.38
13.54
14.52
47
1.185
D/E ratiox
2.010
1.962
2.132
2.342
2.498
2.539
2.453
2.376
2.385
2.454
0.311
2.453
2.380
33
5.094
Enterprise valuezł M
32.57
30.54
34.32
36.92
37.46
37.61
34.48
31.73
35.92
33.06
16.55
(2.47%)
1.22%
34
27.72
LT debtzł M
1.796
1.538
1.498
1.268
1.196
1.018
1.002
1.008
1.027
1.104
9.410
(1.59%)
(4.66%)
30
Cost of revenue
8.63%
1.00×
Operating expenses
8.76%
1.01×
Goodwill & intangibles
18.50%