17.99
Revenuezł M
18.99
19.77
20.73
21.53
21.90
22.33
23.44
23.85
24.55
24.86
18.81
2.57%
3.04%
27
27.85
Revenue growth%
12.51
15.07
14.01
15.13
17.25
16.32
16.99
19.33
16.49
17.06
29.68
16.99
16.41
70
12.90
Gross margin%
4.36
4.54
4.05
2.28
0.68
1.11
2.19
2.59
4.61
6.07
25.15
2.59
3.32
21
21.77
Operating margin%
12.98
11.91
14.74
12.82
13.49
13.66
14.50
16.63
16.00
18.19
28.73
16.00
14.08
75
10.21
Net margin%
25.44
23.58
22.71
24.17
26.62
26.66
26.33
28.91
28.96
28.53
6.22
28.53
26.47
10
28.63
P/E ratio (avg)x
42.41
48.27
57.86
59.75
69.11
72.05
81.95
93.33
110.8
125.9
27.21
93.33
70.58
80
17.30
EV/EBITx
39.95
41.88
46.98
49.89
52.33
56.02
57.69
59.21
65.13
69.98
13.01
59.21
54.17
31
18.57
FCF yield (avg)%
14.07
14.54
17.24
16.73
17.66
15.35
16.16
15.21
15.99
17.71
5.11
15.99
16.08
28
22.50
FCF margin%
19.10
19.10
18.38
16.37
16.98
15.11
13.74
14.91
14.93
13.30
21.64
14.91
15.74
65
0.960
FCF / Net incomex
1.609
1.813
2.132
2.465
2.818
2.959
2.881
3.156
3.202
3.111
1.074
3.111
2.850
17
7.93
ROIC%
10.43
9.11
6.34
3.97
3.55
1.90
4.71
3.92
3.61
1.75
4.16
3.61
3.95
23
8.65
Return on equity%
24.83
23.08
20.18
21.26
23.38
23.33
22.63
24.21
25.03
23.35
23.52
23.35
23.34
85
5.66
Return on assets%
24.86
25.20
23.10
25.62
23.92
25.86
28.83
31.65
31.23
30.38
13.92
30.38
25.74
6
1.91
EPSzł
2.54
2.87
3.08
3.33
3.85
4.05
4.33
5.10
5.75
6.67
2.09
11.59%
10.48%
—
3.26
EPS growth%
26.20
27.93
25.87
27.57
27.59
25.39
27.71
30.38
31.10
29.46
20.89
29.46
27.65
9
2.83
Bookvalue per shzł
2.27
2.39
2.26
2.40
2.72
3.06
2.89
3.03
3.13
3.56
2.87
5.55%
4.03%
—
2.59
FCF per sharezł
1.49
1.67
1.88
2.27
2.66
3.16
3.67
4.40
5.02
5.00
0.82
13.51%
13.80%
—
2.22
Dividend per shzł
1.94
2.05
2.11
2.12
2.32
2.22
2.49
2.73
2.77
2.98
1.45
5.16%
4.71%
—
28.36
Div yield (avg)%
27.91
30.75
31.56
34.06
34.66
35.81
37.54
40.24
39.33
40.93
25.12
39.33
35.24
48
22.46
Payout ratio%
7.90
7.12
7.36
6.49
5.47
3.29
3.94
6.06
7.85
10.12
25.12
6.06
6.80
61
2.066
Shares (diluted)M
2.709
3.003
3.208
3.330
3.843
4.244
4.926
5.176
5.631
5.820
2.078
8.66%
8.35%
29
19.08
Buyback yield%
26.66
25.85
26.13
24.53
23.85
21.19
20.76
18.50
19.63
18.77
28.59
19.63
22.52
29
0.892
D/E ratiox
1.560
1.738
2.021
2.409
2.407
2.792
3.015
3.547
3.444
3.991
0.128
3.444
2.600
30
10.03
Enterprise valuezł M
9.314
9.265
8.821
8.603
7.461
7.070
7.673
7.646
7.357
7.533
17.81
0.19%
(2.58%)
42
23.74
LT debtzł M
20.33
18.49
18.05
15.74
16.64
15.67
13.91
12.94
12.88
11.94
5.968
(6.42%)
(6.18%)
65
Cost of revenue
2.89%
0.99×
Operating expenses
3.14%
1.01×
Property and equipment
18.98%
Spread over hurdle
27.24%