48.56
Revenuezł M
42.71
46.39
50.57
55.34
59.44
63.30
69.92
76.75
82.59
87.58
52.02
8.06%
8.41%
88
24.31
Revenue growth%
4.69
2.28
2.06
3.71
2.52
3.96
6.62
7.35
9.82
7.86
14.60
7.35
4.32
66
6.11
Gross margin%
10.77
10.84
7.93
7.90
10.53
9.42
7.08
6.86
3.89
2.54
27.30
6.86
7.92
35
20.66
Operating margin%
17.29
15.62
13.73
11.67
13.38
15.83
13.85
15.00
13.98
16.75
21.76
15.00
14.49
20
27.72
Net margin%
6.91
9.33
9.73
11.30
9.58
8.91
11.86
12.15
9.49
6.60
29.51
9.49
9.53
47
34.50
P/E ratio (avg)x
27.32
25.23
26.53
29.08
26.47
26.59
29.97
29.35
27.91
30.47
24.21
29.35
27.61
84
12.96
EV/EBITx
40.98
41.47
46.69
53.86
58.23
59.88
69.09
74.62
84.34
99.78
12.17
74.62
59.06
44
10.85
FCF yield (avg)%
22.80
24.84
22.00
24.58
25.94
26.59
28.83
26.10
27.07
27.48
4.50
27.07
26.02
92
3.07
FCF margin%
7.01
7.00
9.43
11.11
9.72
7.52
5.59
4.21
2.67
5.05
11.45
5.05
7.00
37
1.093
FCF / Net incomex
0.726
0.874
0.945
1.031
1.086
1.197
1.398
1.629
1.650
1.729
1.677
1.629
1.141
88
28.20
ROIC%
18.43
19.06
18.57
20.46
19.38
19.75
19.46
19.71
19.94
20.50
20.80
19.75
19.58
40
22.24
Return on equity%
11.80
13.23
11.40
12.52
11.76
9.65
11.61
11.70
13.28
12.69
25.21
11.70
11.78
52
25.63
Return on assets%
25.08
25.21
22.43
22.95
25.82
22.99
21.70
20.22
20.40
22.25
12.19
21.70
22.69
34
0.20
EPSzł
0.59
0.62
0.69
0.75
0.88
0.89
0.94
1.00
1.22
1.44
0.22
10.44%
10.88%
—
22.85
EPS growth%
3.13
5.26
7.35
7.61
9.83
11.48
14.16
11.29
13.61
11.74
24.34
11.74
10.56
24
0.26
Bookvalue per shzł
0.20
0.21
0.21
0.23
0.26
0.29
0.30
0.32
0.35
0.41
0.58
9.82%
6.87%
—
0.17
FCF per sharezł
0.21
0.24
0.24
0.27
0.29
0.34
0.34
0.36
0.43
0.49
0.53
11.31%
10.74%
—
0.27
Dividend per shzł
0.62
0.71
0.64
0.64
0.65
0.60
0.60
0.57
0.65
0.65
0.53
(0.16%)
(0.54%)
—
14.49
Div yield (avg)%
9.51
8.71
8.93
9.66
9.86
9.00
10.83
10.79
9.24
10.30
17.47
10.30
9.59
46
25.35
Payout ratio%
16.58
15.75
16.89
17.79
18.89
17.59
20.49
19.90
17.03
16.59
15.92
17.59
17.31
86
46.48
Shares (diluted)M
43.94
43.49
44.25
39.61
42.13
42.54
47.20
42.13
40.46
35.46
45.72
(3.38%)
(1.83%)
22
3.73
Buyback yield%
21.40
20.70
23.44
25.76
24.01
21.29
21.40
22.08
22.53
21.80
11.34
21.80
21.94
64
1.366
D/E ratiox
0.407
0.482
0.470
0.486
0.515
0.514
0.559
0.665
0.749
0.794
1.619
0.665
0.514
47
20.90
Enterprise valuezł M
74.21
76.41
69.11
76.08
70.22
73.37
82.51
79.19
70.54
75.49
7.608
1.46%
0.16%
21
33.17
LT debtzł M
16.42
16.97
18.63
17.74
20.39
19.23
22.37
24.10
25.49
26.24
60.36
5.17%
4.27%
78
Cost of revenue
8.35%
0.99×
Operating expenses
7.79%
0.94×
Property and equipment
14.96%
Spread over hurdle
27.17%