18.61
Revenuezł M
16.32
17.43
19.02
20.34
22.20
24.03
26.26
28.92
31.30
33.38
20.08
8.50%
8.21%
5
21.31
Revenue growth%
25.12
27.85
29.01
30.27
32.11
29.60
28.27
28.67
31.08
28.88
19.45
28.88
28.94
36
16.87
Gross margin%
22.05
24.40
27.08
25.57
24.01
25.17
27.54
26.21
25.58
27.76
13.62
26.21
25.58
81
19.53
Operating margin%
11.02
10.85
12.84
14.77
14.52
17.15
17.47
14.83
17.76
19.74
7.68
17.47
14.80
33
8.03
Net margin%
16.02
18.69
21.43
21.65
21.54
21.01
19.84
20.99
23.73
20.96
27.75
20.99
21.00
78
12.14
P/E ratio (avg)x
7.409
7.485
7.729
8.174
8.973
9.178
8.640
8.570
8.395
9.435
26.41
8.640
8.483
68
22.35
EV/EBITx
26.32
24.64
21.90
22.62
23.00
20.80
22.37
20.68
21.78
23.62
24.03
21.78
22.50
93
4.94
FCF yield (avg)%
18.77
19.09
19.25
20.71
22.96
22.02
25.00
25.49
27.88
24.94
23.74
25.00
22.49
89
18.26
FCF margin%
23.41
21.95
21.48
22.08
20.43
19.70
20.38
22.91
23.77
21.51
20.63
21.51
21.73
74
0.816
FCF / Net incomex
0.208
0.200
0.194
0.215
0.237
0.227
0.220
0.201
0.196
0.201
0.233
0.201
0.204
40
20.48
ROIC%
24.98
22.60
24.05
25.34
26.10
25.90
25.36
22.47
23.62
23.34
4.64
23.62
24.51
75
27.05
Return on equity%
18.19
16.29
13.63
11.94
12.70
12.56
14.48
16.25
15.66
17.04
8.80
15.66
15.07
64
7.12
Return on assets%
21.52
22.15
20.29
23.12
21.45
21.02
18.96
19.34
20.20
22.34
9.04
20.20
21.24
54
0.22
EPSzł
0.43
0.44
0.41
0.43
0.44
0.46
0.45
0.43
0.40
0.40
0.24
(1.75%)
(0.29%)
—
28.39
EPS growth%
6.09
6.72
5.89
3.94
4.78
6.29
8.31
6.65
7.14
8.46
15.53
7.14
6.47
54
0.65
Bookvalue per shzł
0.64
0.62
0.67
0.70
0.82
0.89
0.88
1.01
1.17
1.20
0.34
8.08%
5.96%
—
0.12
FCF per sharezł
0.27
0.25
0.24
0.26
0.26
0.26
0.30
0.29
0.31
0.34
0.41
5.39%
2.18%
—
0.27
Dividend per shzł
0.17
0.16
0.17
0.17
0.18
0.16
0.17
0.16
0.15
0.16
0.37
(2.02%)
(0.14%)
—
12.06
Div yield (avg)%
2.48
0.40
1.78
3.84
4.11
1.84
2.22
0.40
2.01
4.45
19.46
2.01
2.12
41
25.58
Payout ratio%
22.54
22.66
22.17
22.15
19.18
18.62
16.67
14.63
15.13
15.10
18.38
15.13
18.90
94
24.53
Shares (diluted)M
26.32
25.33
23.71
25.72
28.89
27.46
30.92
30.94
29.52
29.35
23.26
0.32%
0.05%
86
20.07
Buyback yield%
34.76
37.59
39.22
41.65
41.71
40.85
39.82
39.60
37.33
35.07
25.34
39.60
39.41
45
1.743
D/E ratiox
0.590
0.551
0.552
0.520
0.524
0.534
0.490
0.448
0.486
0.471
1.580
0.486
0.522
17
8.502
Enterprise valuezł M
1.779
1.765
1.578
1.501
1.405
1.371
1.196
1.183
1.236
1.115
10.03
(4.52%)
(5.62%)
32
25.76
LT debtzł M
3.915
4.089
3.772
4.047
4.296
3.873
4.224
4.210
3.726
3.407
3.552
(4.53%)
(1.62%)
30
Cost of revenue
8.29%
1.01×
Operating expenses
8.15%
0.99×
Cash and investments
18.57%
Property and equipment
16.85%