10.56
Revenuezł M
8.156
8.629
8.954
9.334
9.943
10.49
10.79
11.52
11.88
12.55
11.16
4.77%
4.93%
91
27.83
Revenue growth%
8.92
8.88
9.75
7.09
8.97
10.63
11.32
10.35
11.48
11.22
18.38
11.22
10.05
47
5.79
Gross margin%
5.23
8.10
9.29
9.07
10.68
8.59
5.97
5.06
5.35
5.79
27.86
5.79
7.04
89
2.75
Operating margin%
33.07
30.34
31.53
33.31
34.22
36.67
36.39
39.24
40.34
38.42
22.85
38.42
35.30
51
7.08
Net margin%
3.21
4.77
7.38
7.36
8.20
10.45
7.54
9.22
8.30
5.98
5.68
8.30
7.46
23
24.77
P/E ratio (avg)x
9.309
9.662
10.03
9.486
9.082
9.291
9.823
9.860
11.04
10.62
11.89
9.860
9.742
59
32.78
EV/EBITx
42.67
40.13
45.30
44.84
45.54
48.04
46.63
46.15
43.56
40.26
35.11
46.15
45.07
7
5.94
FCF yield (avg)%
9.44
7.58
7.32
5.38
4.77
7.17
6.02
8.25
6.16
3.66
8.17
6.16
6.66
86
17.54
FCF margin%
8.22
8.54
8.21
10.36
13.10
15.41
16.09
13.65
14.23
15.70
9.99
15.41
13.38
45
1.491
FCF / Net incomex
0.528
0.519
0.511
0.559
0.645
0.688
0.702
0.798
0.805
0.791
1.767
0.791
0.666
20
26.96
ROIC%
24.80
25.31
25.46
28.14
27.39
26.94
25.89
28.84
28.30
26.04
14.84
26.94
26.49
24
10.90
Return on equity%
25.32
23.32
22.17
22.82
21.82
19.40
19.99
19.78
18.15
17.69
3.48
19.40
20.90
92
25.20
Return on assets%
28.61
30.36
27.41
27.45
26.79
26.85
29.15
27.62
28.29
30.55
15.78
28.29
27.96
88
0.60
EPSzł
0.40
0.39
0.37
0.35
0.31
0.29
0.30
0.27
0.28
0.29
0.66
(1.10%)
(3.89%)
—
23.58
EPS growth%
31.50
31.13
31.86
31.89
33.97
31.70
30.91
33.53
32.84
33.55
18.34
32.84
31.87
87
0.29
Bookvalue per shzł
0.38
0.45
0.51
0.51
0.51
0.49
0.54
0.53
0.56
0.55
0.60
1.50%
4.88%
—
1.00
FCF per sharezł
1.62
1.78
2.02
2.27
2.59
2.57
2.57
2.53
3.02
3.27
0.29
4.75%
9.17%
—
0.16
Dividend per shzł
0.49
0.48
0.55
0.54
0.58
0.64
0.71
0.82
0.91
0.89
0.40
8.81%
7.78%
—
24.68
Div yield (avg)%
17.21
18.63
21.43
19.93
21.33
21.46
24.24
26.88
28.97
28.02
2.84
26.88
21.44
68
14.63
Payout ratio%
2.30
0.68
0.40
1.53
3.80
1.61
0.40
1.09
1.36
3.00
15.48
1.36
1.45
30
11.05
Shares (diluted)M
18.24
18.07
18.93
22.52
22.25
23.52
25.93
28.32
28.15
31.82
10.82
7.42%
7.44%
66
8.72
Buyback yield%
21.36
18.69
21.59
20.54
18.84
19.08
17.78
17.20
18.30
20.60
27.76
18.30
18.96
30
0.707
D/E ratiox
2.164
2.316
2.473
2.695
2.746
3.173
3.134
3.360
3.879
4.476
1.228
3.360
2.940
92
6.962
Enterprise valuezł M
3.170
3.329
3.138
3.434
3.282
2.938
2.782
2.436
2.282
2.126
9.410
(8.32%)
(3.67%)
67
1.338
LT debtzł M
1.280
1.444
1.713
1.692
1.862
2.049
2.004
2.225
2.602
2.621
7.434
7.08%
8.05%
13
Cost of revenue
4.93%
1.00×
Operating expenses
4.74%
0.98×
Cash and investments
16.57%
Property and equipment
16.49%
Spread over hurdle
(2.41%)