3.088
Revenuezł M
8.687
9.091
9.212
9.632
9.918
10.46
10.71
11.22
11.40
11.68
3.237
3.33%
3.43%
16
7.98
Revenue growth%
16.06
15.68
15.27
12.80
15.34
13.30
15.23
16.97
16.96
14.54
19.25
15.23
15.31
51
25.62
Gross margin%
18.03
18.53
20.34
19.90
20.57
19.23
21.83
20.40
17.80
20.21
15.00
20.21
20.06
78
5.64
Operating margin%
18.42
17.75
14.91
17.05
18.69
20.62
19.85
17.48
16.49
17.90
22.05
17.90
17.83
25
17.50
Net margin%
18.83
16.64
16.89
18.24
19.70
20.85
18.78
20.28
22.24
22.55
13.95
20.85
19.27
62
10.34
P/E ratio (avg)x
12.61
13.17
15.07
15.80
14.79
14.22
13.91
13.86
15.16
15.59
33.02
14.22
14.51
47
19.26
EV/EBITx
31.19
34.07
39.69
46.32
55.68
64.50
63.55
68.06
75.65
79.51
33.34
68.06
59.61
36
13.81
FCF yield (avg)%
9.72
8.69
9.43
12.09
11.86
9.41
8.47
6.09
3.13
3.83
14.01
6.09
9.05
38
25.18
FCF margin%
25.35
25.99
28.21
25.86
24.13
23.58
25.35
23.33
25.13
24.26
6.84
24.26
25.24
37
1.153
FCF / Net incomex
0.742
0.873
0.945
1.060
1.245
1.279
1.317
1.567
1.846
2.182
1.400
1.567
1.262
30
23.03
ROIC%
9.36
6.40
8.13
9.79
12.11
13.88
13.88
16.41
14.25
16.27
22.75
14.25
12.99
53
3.24
Return on equity%
5.87
5.21
5.68
2.98
2.54
0.40
0.40
1.99
1.00
1.07
2.31
1.00
2.27
95
18.35
Return on assets%
23.56
24.95
23.94
23.70
22.66
22.53
22.88
24.76
26.14
27.16
21.84
24.76
23.82
81
1.26
EPSzł
0.49
0.52
0.56
0.62
0.62
0.65
0.76
0.91
0.91
1.01
1.40
10.28%
7.24%
—
14.88
EPS growth%
27.32
25.96
25.89
26.04
27.29
29.59
31.71
32.88
34.66
34.39
21.90
32.88
28.46
54
0.60
Bookvalue per shzł
0.34
0.36
0.40
0.38
0.34
0.35
0.37
0.33
0.32
0.32
0.44
(1.06%)
0.13%
—
0.56
FCF per sharezł
1.10
1.24
1.45
1.73
2.01
2.12
2.08
2.35
2.39
2.61
0.26
5.35%
11.11%
—
0.21
Dividend per shzł
0.66
0.60
0.65
0.60
0.62
0.60
0.65
0.59
0.60
0.59
0.38
(0.76%)
(0.89%)
—
14.92
Div yield (avg)%
21.78
21.41
20.12
18.46
21.06
19.32
19.32
18.30
20.77
18.01
25.34
19.32
19.72
85
6.98
Payout ratio%
8.42
7.03
6.42
7.46
6.74
4.55
2.54
4.59
6.19
4.36
19.70
4.55
6.31
38
5.573
Shares (diluted)M
8.258
8.392
8.621
9.145
10.47
10.71
12.29
13.65
14.60
15.53
5.448
8.21%
8.06%
75
27.68
Buyback yield%
0.40
0.40
0.40
0.40
0.40
1.88
2.20
0.77
2.59
0.40
19.08
1.88
0.40
77
1.008
D/E ratiox
0.173
0.192
0.189
0.208
0.214
0.228
0.256
0.237
0.241
0.244
1.280
0.241
0.221
80
2.399
Enterprise valuezł M
1.827
1.718
1.619
1.833
2.003
1.880
1.778
1.851
1.882
2.157
6.400
1.49%
2.02%
67
9.701
LT debtzł M
2.885
2.897
2.877
3.185
3.253
3.627
3.780
3.626
3.928
4.382
3.661
6.14%
4.78%
58
Cost of revenue
3.39%
1.00×
Operating expenses
3.17%
0.97×
Cash and investments
22.60%
Spread over hurdle
(3.39%)