8.318
Revenuezł M
7.213
7.339
7.516
7.819
7.810
8.119
8.189
8.196
8.194
8.341
9.305
1.32%
1.57%
28
8.67
Revenue growth%
9.73
10.26
9.98
8.26
7.48
6.83
6.45
7.53
8.60
6.82
20.09
6.83
7.90
59
19.85
Gross margin%
30.09
30.85
33.14
31.30
31.11
33.16
32.24
34.23
35.52
38.08
18.43
34.23
32.69
10
19.42
Operating margin%
18.10
20.94
21.29
23.41
24.48
26.29
23.60
26.28
24.79
26.92
10.29
26.28
24.04
29
8.19
Net margin%
21.57
20.03
18.06
15.51
15.91
17.40
18.02
15.46
14.70
16.80
11.85
16.80
17.10
20
8.075
P/E ratio (avg)x
39.56
40.67
41.63
38.76
35.67
33.57
33.83
36.22
39.59
43.81
27.47
36.22
39.16
56
34.80
EV/EBITx
21.89
21.09
23.30
27.52
30.47
35.76
40.29
43.30
49.43
56.01
19.74
43.30
33.11
58
27.35
FCF yield (avg)%
20.51
19.93
17.01
17.87
19.95
20.18
20.80
18.76
21.53
20.59
14.94
20.59
20.07
69
8.96
FCF margin%
8.38
6.95
7.46
10.27
9.18
8.08
7.48
6.50
9.02
11.16
4.76
8.08
8.23
56
1.024
FCF / Net incomex
0.834
0.886
0.965
0.976
1.053
1.118
1.033
1.007
1.145
1.316
1.714
1.118
1.020
24
11.12
ROIC%
32.74
35.37
34.64
33.99
33.71
32.71
30.57
29.08
28.05
28.13
17.79
29.08
32.73
26
25.21
Return on equity%
30.99
33.29
35.17
34.68
33.61
31.75
28.83
28.18
28.76
27.78
29.90
28.76
31.37
94
14.19
Return on assets%
2.25
1.97
2.29
3.88
1.67
0.66
2.81
0.40
0.40
0.62
13.00
0.62
1.82
71
0.30
EPSzł
0.31
0.30
0.29
0.30
0.32
0.35
0.34
0.35
0.33
0.32
0.33
(0.22%)
0.09%
—
24.51
EPS growth%
15.42
17.66
18.85
16.80
13.87
11.53
9.00
10.09
8.98
10.37
18.93
10.09
12.70
36
0.29
Bookvalue per shzł
0.20
0.19
0.18
0.20
0.22
0.21
0.21
0.20
0.20
0.20
0.16
(1.35%)
1.04%
—
0.35
FCF per sharezł
0.13
0.13
0.13
0.13
0.13
0.14
0.14
0.15
0.17
0.16
0.20
4.66%
2.92%
—
0.33
Dividend per shzł
0.09
0.08
0.08
0.08
0.08
0.08
0.07
0.08
0.08
0.07
0.21
(2.75%)
(1.84%)
—
11.45
Div yield (avg)%
7.61
8.72
11.59
13.21
13.63
11.68
13.36
14.46
16.61
19.21
29.21
14.46
13.28
89
4.82
Payout ratio%
8.82
9.26
9.44
8.56
9.54
11.34
12.83
14.29
12.78
10.25
20.97
12.78
9.89
10
34.11
Shares (diluted)M
33.65
36.51
39.10
42.34
39.96
42.17
42.86
44.50
48.87
44.46
33.97
2.16%
3.20%
59
3.67
Buyback yield%
28.91
26.87
27.28
27.37
26.40
26.69
24.01
23.17
24.58
21.95
23.68
24.01
26.55
8
1.005
D/E ratiox
0.482
0.463
0.445
0.392
0.397
0.375
0.404
0.376
0.346
0.356
1.175
0.375
0.395
86
9.664
Enterprise valuezł M
9.585
8.610
8.982
8.406
9.177
8.930
9.712
10.58
11.20
12.05
9.915
5.59%
2.35%
67
6.836
LT debtzł M
1.124
1.192
1.410
1.556
1.768
1.803
2.115
2.114
2.207
2.431
1.111
6.57%
8.82%
63
Cost of revenue
1.53%
1.00×
Operating expenses
1.32%
0.98×
Property and equipment
16.04%
Spread over hurdle
(3.79%)