20.11
Revenuezł M
18.42
18.90
19.09
19.84
20.59
21.01
21.60
22.42
22.91
23.93
21.12
3.05%
2.95%
73
23.82
Revenue growth%
18.63
21.34
23.29
23.97
21.96
19.71
17.91
19.16
18.85
18.63
28.33
18.85
19.44
8
2.61
Gross margin%
7.52
7.90
8.25
9.83
10.57
9.57
10.97
9.31
11.74
10.25
5.28
10.25
9.70
89
12.20
Operating margin%
3.36
1.06
0.40
2.92
2.49
3.27
5.89
5.44
7.62
9.03
14.02
5.89
3.32
29
23.94
Net margin%
2.30
4.50
6.36
6.48
7.99
8.75
8.25
10.23
12.09
12.82
18.59
10.23
8.12
13
21.42
P/E ratio (avg)x
33.45
36.94
33.11
32.45
30.37
30.02
30.81
32.24
32.42
32.89
25.60
32.24
32.43
57
31.49
EV/EBITx
20.83
23.47
26.21
26.19
26.15
25.69
23.56
22.76
21.56
23.35
34.80
23.35
23.52
13
22.66
FCF yield (avg)%
33.81
35.73
35.74
36.48
35.33
33.19
31.79
29.93
32.60
34.09
7.00
32.60
33.95
6
6.77
FCF margin%
5.59
5.89
6.56
3.71
6.59
6.65
4.74
4.32
6.35
3.40
3.07
4.74
5.74
87
0.803
FCF / Net incomex
0.676
0.722
0.649
0.589
0.558
0.614
0.666
0.684
0.681
0.761
1.550
0.681
0.671
10
5.37
ROIC%
23.36
20.63
19.47
17.82
17.54
18.38
20.29
23.26
20.54
21.71
8.44
20.54
20.41
39
11.41
Return on equity%
15.65
18.46
16.27
18.64
18.58
16.17
18.52
20.43
20.85
23.23
14.23
20.43
18.55
49
27.03
Return on assets%
2.85
4.71
2.99
1.43
0.85
0.87
0.40
0.57
2.71
0.40
18.59
0.57
1.15
29
2.34
EPSzł
1.14
1.13
1.22
1.30
1.24
1.18
1.18
1.29
1.43
1.42
2.56
2.71%
1.33%
—
17.10
EPS growth%
2.80
3.67
1.88
2.89
0.41
0.40
0.40
0.40
0.40
1.46
2.73
0.40
0.93
22
1.65
Bookvalue per shzł
2.96
3.36
4.01
3.92
4.10
4.79
5.51
5.55
6.27
6.71
1.16
10.35%
8.65%
—
2.66
FCF per sharezł
0.69
0.73
0.74
0.81
0.91
1.03
1.12
1.15
1.26
1.27
2.77
6.94%
7.22%
—
1.69
Dividend per shzł
3.47
3.95
3.99
4.06
3.90
4.45
4.65
4.90
5.31
5.34
2.25
6.49%
4.57%
—
16.69
Div yield (avg)%
8.81
6.96
7.65
8.89
9.22
11.08
13.18
15.77
17.62
18.39
20.15
15.77
10.15
74
27.25
Payout ratio%
24.10
25.33
27.04
24.32
24.24
25.12
26.27
29.17
28.26
29.65
29.20
28.26
25.80
70
4.718
Shares (diluted)M
5.539
5.479
5.641
6.431
6.313
6.617
6.343
6.200
7.195
7.995
4.814
4.84%
3.48%
77
13.66
Buyback yield%
24.39
25.88
28.02
25.89
25.75
28.56
31.30
30.11
32.11
32.01
17.09
31.30
28.29
5
0.271
D/E ratiox
1.320
1.250
1.320
1.435
1.529
1.457
1.438
1.376
1.367
1.554
1.572
1.438
1.406
63
7.567
Enterprise valuezł M
24.63
22.76
24.59
25.34
27.78
30.25
28.87
27.69
27.53
28.91
15.24
0.80%
2.10%
73
6.051
LT debtzł M
7.264
7.077
7.376
8.220
7.934
7.598
8.408
8.916
9.139
10.27
17.54
5.29%
3.90%
30
Cost of revenue
3.05%
1.01×
Operating expenses
3.53%
1.06×
Property and equipment
15.15%
Cash and investments
14.61%
Spread over hurdle
(1.58%)