32.11
Revenuezł M
53.87
56.85
60.58
63.98
66.14
68.84
71.45
75.72
80.85
83.46
34.22
4.76%
5.16%
22
5.06
Revenue growth%
19.15
20.83
21.19
19.36
21.34
22.07
19.85
22.35
23.69
25.65
29.90
22.35
21.26
43
6.77
Gross margin%
11.77
9.98
7.60
7.99
7.03
6.38
8.15
7.62
7.21
9.53
18.14
7.62
7.81
88
28.01
Operating margin%
22.40
20.80
22.06
22.86
21.07
21.56
19.64
19.73
17.10
14.89
4.60
19.64
20.94
6
19.51
Net margin%
1.98
3.10
2.78
4.69
4.72
4.07
5.33
5.65
6.34
8.93
4.12
5.65
4.71
51
13.55
P/E ratio (avg)x
4.826
4.953
5.201
4.869
4.850
5.431
5.189
5.455
5.339
5.868
12.43
5.431
5.195
17
17.60
EV/EBITx
24.56
23.04
21.66
22.58
23.35
24.54
24.01
22.45
21.10
21.42
21.26
22.45
22.81
70
25.37
FCF yield (avg)%
10.27
8.33
7.69
9.31
6.44
8.72
8.49
5.84
5.89
3.67
17.76
5.89
8.01
65
29.69
FCF margin%
23.46
25.01
22.17
23.96
22.94
20.48
21.98
23.29
26.26
27.08
25.11
23.29
23.38
63
0.670
FCF / Net incomex
1.034
1.048
0.973
1.010
0.943
0.888
0.910
0.978
0.994
0.934
1.278
0.934
0.975
80
28.68
ROIC%
0.40
2.76
3.48
5.23
2.89
1.18
3.68
4.50
7.35
9.76
13.16
4.50
3.58
11
19.01
Return on equity%
5.00
3.99
5.13
3.12
3.01
2.23
3.86
5.48
2.75
2.37
19.80
2.75
3.49
41
11.24
Return on assets%
3.09
0.73
0.40
1.31
0.40
1.72
0.40
0.40
1.35
0.40
9.36
0.40
0.57
58
0.27
EPSzł
0.65
0.75
0.86
0.97
1.09
1.06
1.12
1.18
1.28
1.52
0.29
6.85%
10.18%
—
17.90
EPS growth%
7.77
5.18
6.52
8.44
9.74
12.45
14.15
15.35
14.59
16.29
10.79
14.59
11.09
24
1.04
Bookvalue per shzł
0.86
1.00
1.14
1.33
1.51
1.76
2.02
2.33
2.60
2.76
0.62
12.85%
13.08%
—
0.58
FCF per sharezł
0.87
0.92
1.04
1.15
1.31
1.42
1.37
1.62
1.88
2.22
0.85
11.17%
10.83%
—
0.46
Dividend per shzł
0.65
0.72
0.73
0.75
0.84
0.89
0.99
1.12
1.25
1.37
0.44
10.21%
7.66%
—
2.51
Div yield (avg)%
10.20
9.81
7.17
5.50
5.39
4.90
7.02
9.74
7.02
9.12
14.77
7.02
7.10
24
6.84
Payout ratio%
13.18
12.82
13.62
11.40
12.62
13.69
11.25
10.99
10.03
9.73
22.25
10.99
12.01
36
40.23
Shares (diluted)M
54.71
55.56
60.12
67.94
69.20
76.16
76.64
77.44
83.18
97.28
41.13
7.05%
7.65%
26
15.48
Buyback yield%
5.14
4.66
3.82
3.28
5.89
4.31
3.69
5.18
4.64
3.30
15.70
4.31
4.47
95
1.198
D/E ratiox
0.996
1.030
1.094
1.059
1.062
0.998
1.077
1.006
0.942
1.007
1.780
1.006
1.019
20
38.18
Enterprise valuezł M
116.8
129.7
146.8
160.2
153.8
147.7
169.7
163.9
191.3
208.9
59.91
6.31%
7.19%
59
15.26
LT debtzł M
7.844
8.424
8.721
9.051
8.869
9.357
9.497
9.586
10.72
9.792
26.30
2.00%
1.87%
6
Cost of revenue
5.25%
1.01×
Operating expenses
5.41%
1.02×
Property and equipment
17.97%
Goodwill & intangibles
17.43%