13.46
Revenuezł M
12.03
12.71
13.13
13.44
13.87
14.66
15.26
15.71
15.89
16.08
14.97
2.99%
3.30%
65
10.73
Revenue growth%
25.74
26.34
26.27
23.51
24.44
21.51
21.04
21.95
19.41
16.90
29.07
21.04
22.73
61
12.75
Gross margin%
12.37
13.81
15.90
15.16
13.35
12.71
10.44
7.59
9.50
12.23
10.39
10.44
12.54
87
22.26
Operating margin%
13.43
11.05
13.81
13.69
11.38
13.15
13.88
15.06
14.01
11.12
16.35
13.88
13.56
28
6.46
Net margin%
6.58
7.75
7.92
10.23
8.30
10.79
10.35
13.09
13.66
16.02
3.33
13.09
10.29
90
14.73
P/E ratio (avg)x
25.12
22.52
23.82
24.87
23.09
21.47
19.82
19.43
18.37
15.98
30.35
19.43
22.00
34
29.50
EV/EBITx
30.87
31.04
29.81
26.92
25.80
26.93
28.62
28.57
28.03
30.10
26.42
28.57
28.59
33
27.76
FCF yield (avg)%
19.23
20.62
20.76
22.30
22.64
20.08
20.62
19.70
18.71
18.80
17.85
19.70
20.35
85
11.28
FCF margin%
27.34
26.65
25.11
27.54
26.60
27.52
30.45
31.39
30.92
29.20
29.61
30.45
27.53
47
0.106
FCF / Net incomex
0.226
0.224
0.241
0.223
0.201
0.207
0.199
0.190
0.183
0.164
0.637
0.190
0.204
85
7.66
ROIC%
0.40
1.52
3.61
5.87
3.41
4.42
1.64
0.40
1.69
0.40
22.25
1.64
1.66
82
22.59
Return on equity%
10.89
10.56
12.52
12.20
13.05
13.07
10.70
12.18
14.13
14.39
14.20
13.07
12.36
54
5.20
Return on assets%
26.65
25.11
25.25
25.80
24.60
22.91
23.97
24.14
23.63
24.57
20.04
23.97
24.58
76
0.32
EPSzł
0.28
0.26
0.26
0.27
0.29
0.28
0.29
0.29
0.29
0.31
0.34
1.27%
0.62%
—
6.79
EPS growth%
16.33
17.36
14.37
14.39
12.91
15.71
17.38
18.05
20.78
23.78
23.52
18.05
16.84
26
0.28
Bookvalue per shzł
0.14
0.15
0.17
0.16
0.17
0.17
0.17
0.16
0.14
0.14
0.15
(3.96%)
(0.20%)
—
0.44
FCF per sharezł
0.72
0.85
0.91
0.99
1.11
1.25
1.41
1.60
1.75
1.69
0.41
8.80%
8.41%
—
0.47
Dividend per shzł
0.27
0.25
0.25
0.25
0.26
0.27
0.31
0.34
0.33
0.32
0.36
4.75%
1.13%
—
3.60
Div yield (avg)%
10.54
13.26
13.71
12.43
13.46
11.83
12.59
11.39
13.20
14.51
17.64
12.59
12.90
8
23.74
Payout ratio%
9.51
8.57
9.74
10.82
9.80
12.19
10.62
9.56
8.42
6.64
15.08
9.56
9.65
59
16.99
Shares (diluted)M
23.09
27.26
29.97
29.55
32.55
34.21
35.01
39.20
41.27
45.65
17.16
7.00%
6.84%
70
12.08
Buyback yield%
25.06
23.92
24.83
27.07
26.44
28.44
29.03
31.62
32.45
29.95
2.45
29.95
27.76
72
1.755
D/E ratiox
1.077
1.078
1.027
1.047
0.929
0.842
0.895
0.843
0.842
0.770
1.626
0.842
0.912
25
11.46
Enterprise valuezł M
8.306
8.370
8.982
8.769
9.396
8.508
7.902
7.762
8.118
7.899
5.762
(3.41%)
(0.56%)
20
3.284
LT debtzł M
12.01
10.64
9.743
10.55
10.59
9.170
9.505
10.30
10.34
9.567
7.613
(2.02%)
(2.71%)
57
Cost of revenue
3.08%
0.98×
Operating expenses
3.15%
0.99×
Property and equipment
16.97%
Spread over hurdle
16.38%