24.67
Revenuezł M
20.55
21.26
21.54
22.52
23.24
23.58
24.43
25.70
26.13
27.59
26.21
3.49%
3.36%
83
11.85
Revenue growth%
0.40
2.81
0.85
0.40
1.78
1.01
3.21
5.70
6.15
4.83
22.51
4.83
2.30
61
10.85
Gross margin%
13.63
13.83
13.06
15.20
13.83
13.13
10.39
9.74
9.16
7.21
26.22
9.74
13.09
89
26.81
Operating margin%
7.85
8.84
9.15
10.13
7.42
5.55
7.51
8.31
10.14
11.05
18.97
8.31
8.57
83
12.98
Net margin%
15.96
13.61
15.29
16.55
15.88
14.05
14.61
16.83
17.20
14.73
8.02
14.73
15.59
64
22.56
P/E ratio (avg)x
18.71
17.30
17.45
16.48
14.27
14.45
13.06
11.27
10.20
8.811
37.51
11.27
14.36
79
10.99
EV/EBITx
20.56
21.34
22.27
23.19
25.53
26.62
26.00
29.52
31.96
33.72
18.11
29.52
25.77
85
15.04
FCF yield (avg)%
5.12
2.13
5.01
5.26
2.28
2.73
2.33
2.65
3.24
0.63
10.99
2.65
2.69
13
14.85
FCF margin%
28.50
27.14
26.72
29.23
29.97
32.76
30.92
32.21
30.11
28.14
25.53
30.92
29.60
16
0.429
FCF / Net incomex
0.195
0.190
0.197
0.208
0.227
0.254
0.293
0.314
0.349
0.403
0.942
0.314
0.240
84
23.66
ROIC%
20.07
17.08
15.95
13.79
16.29
17.25
19.71
21.17
18.33
21.22
24.36
19.71
17.79
27
28.05
Return on equity%
25.75
28.49
27.26
24.32
25.71
26.71
27.15
24.91
26.11
28.64
5.34
26.71
26.41
48
5.13
Return on assets%
21.94
23.35
22.27
24.82
25.22
23.27
20.44
22.50
21.26
21.19
19.27
21.26
22.38
6
0.01
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.01
7.13%
6.09%
—
29.71
EPS growth%
13.51
15.40
14.11
11.67
10.37
7.83
8.16
8.11
5.56
8.25
15.38
8.11
9.31
43
0.03
Bookvalue per shzł
0.04
0.03
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
4.86%
(0.39%)
—
0.02
FCF per sharezł
0.04
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.10
0.11
0.03
8.01%
9.50%
—
0.03
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
(5.51%)
(5.50%)
—
4.79
Div yield (avg)%
8.39
10.73
10.03
7.68
6.20
7.69
5.61
2.92
1.39
1.28
24.61
2.92
6.94
35
29.42
Payout ratio%
9.20
9.87
8.63
9.41
9.44
10.03
9.35
8.89
10.81
10.50
24.23
10.03
9.42
26
0.657
Shares (diluted)B
1.091
1.103
1.150
1.270
1.445
1.696
1.853
1.909
2.094
2.155
0.674
8.32%
8.70%
23
8.86
Buyback yield%
12.21
11.80
12.62
10.24
11.30
9.73
12.24
9.71
9.52
9.18
24.20
9.71
10.77
5
0.614
D/E ratiox
0.792
0.740
0.644
0.561
0.601
0.591
0.636
0.617
0.622
0.591
1.636
0.617
0.619
87
12.75
Enterprise valuezł M
11.15
10.60
11.09
11.13
12.06
13.57
16.13
15.36
16.27
17.73
10.66
8.00%
4.75%
38
15.51
LT debtzł M
24.59
22.82
20.71
21.00
18.97
19.28
19.08
17.07
15.52
16.37
21.41
(2.90%)
(4.42%)
93
Cost of revenue
3.27%
0.99×
Operating expenses
3.92%
1.06×
Goodwill & intangibles
19.41%
Spread over hurdle
(3.14%)