8.652
Revenuezł M
4.290
4.524
4.678
4.868
5.229
5.537
5.869
6.090
6.363
6.660
9.659
4.96%
5.09%
10
23.21
Revenue growth%
7.90
8.03
9.16
9.45
9.85
8.64
10.63
11.61
8.83
11.44
11.16
10.63
9.30
83
22.95
Gross margin%
19.91
20.43
20.02
21.26
19.69
18.17
21.13
22.07
23.14
24.37
22.83
22.07
20.78
58
5.99
Operating margin%
30.07
29.06
29.32
26.37
29.07
26.09
28.30
27.57
26.28
27.10
11.72
27.10
27.93
90
20.53
Net margin%
24.94
23.97
26.94
24.88
23.99
25.70
23.70
26.01
27.84
28.50
19.67
26.01
25.32
24
19.94
P/E ratio (avg)x
20.48
23.29
26.31
26.75
30.43
30.90
33.11
34.55
41.24
41.15
36.71
34.55
30.66
65
25.63
EV/EBITx
24.42
28.75
33.44
33.06
36.55
41.75
49.15
47.73
51.08
55.40
30.28
49.15
39.15
55
23.62
FCF yield (avg)%
7.71
6.28
4.50
2.88
3.32
2.62
0.56
0.40
0.40
1.52
8.78
0.56
2.75
26
4.61
FCF margin%
6.24
5.20
2.95
0.48
0.40
1.65
0.67
3.55
4.31
6.90
7.82
3.55
3.25
89
0.858
FCF / Net incomex
0.553
0.560
0.605
0.547
0.594
0.539
0.502
0.446
0.395
0.360
0.960
0.446
0.543
39
15.42
ROIC%
15.69
14.64
15.68
15.16
14.62
16.25
15.73
18.56
17.13
19.31
21.48
17.13
15.71
25
10.08
Return on equity%
8.92
6.25
8.90
11.36
9.31
8.12
10.11
10.16
10.43
8.41
26.24
10.11
9.11
90
11.59
Return on assets%
8.63
6.26
5.20
6.70
4.49
3.69
4.58
2.10
0.78
2.67
27.69
2.67
4.54
67
0.12
EPSzł
0.18
0.17
0.18
0.19
0.21
0.21
0.24
0.22
0.21
0.22
0.12
0.68%
2.89%
—
15.85
EPS growth%
15.79
18.20
19.69
19.54
19.78
17.91
17.05
20.04
20.05
21.29
9.88
20.04
19.61
21
0.27
Bookvalue per shzł
0.25
0.27
0.27
0.26
0.24
0.24
0.25
0.26
0.29
0.28
0.29
3.03%
0.66%
—
0.24
FCF per sharezł
0.16
0.16
0.17
0.19
0.21
0.23
0.21
0.21
0.22
0.23
0.34
2.06%
3.55%
—
0.27
Dividend per shzł
0.09
0.10
0.10
0.09
0.09
0.10
0.10
0.11
0.12
0.12
0.38
5.90%
2.44%
—
24.16
Div yield (avg)%
23.10
22.12
22.33
24.04
24.05
22.99
25.42
23.38
25.42
26.82
24.53
25.42
23.71
14
26.48
Payout ratio%
14.08
16.68
18.94
18.63
17.41
16.66
15.46
15.29
12.87
12.72
24.29
15.29
16.06
6
11.47
Shares (diluted)M
25.28
28.69
33.20
36.32
38.23
42.58
49.12
59.54
70.10
71.60
11.87
13.37%
13.08%
30
4.18
Buyback yield%
21.52
24.33
22.71
24.92
26.20
27.31
25.35
25.34
28.22
29.58
5.16
27.31
25.35
19
1.623
D/E ratiox
0.971
0.935
0.976
0.970
1.112
1.014
1.160
1.255
1.392
1.598
1.232
1.255
1.063
57
6.181
Enterprise valuezł M
4.516
4.900
4.871
4.681
5.069
5.441
5.521
5.403
6.009
5.441
0.667
1.42%
1.02%
68
3.475
LT debtzł M
8.551
8.615
9.829
10.81
10.73
12.02
13.26
14.93
14.97
15.42
7.949
7.53%
7.73%
38
Cost of revenue
4.99%
0.99×
Operating expenses
5.48%
1.04×
Property and equipment
17.15%
Goodwill & intangibles
16.92%
Spread over hurdle
38.40%