58.76
Revenuezł M
67.23
69.10
70.44
69.68
69.21
70.52
71.18
72.46
71.86
71.30
61.82
0.60%
0.55%
60
4.98
Revenue growth%
17.92
16.79
14.40
14.38
14.14
11.83
13.52
13.25
13.81
15.97
10.10
13.52
14.26
56
17.52
Gross margin%
18.16
17.33
17.67
16.71
14.87
14.38
16.01
15.41
14.73
12.08
26.59
14.73
15.71
6
10.43
Operating margin%
15.95
16.74
18.83
17.15
18.82
19.22
19.39
16.60
19.05
17.40
20.69
19.05
18.11
31
8.43
Net margin%
0.40
3.36
5.59
3.31
5.94
3.26
2.78
4.21
3.69
3.80
15.37
3.69
3.53
79
24.23
P/E ratio (avg)x
28.91
27.28
29.95
28.37
29.07
27.59
30.17
28.83
26.83
25.33
8.993
27.59
28.60
21
31.05
EV/EBITx
35.65
41.08
41.96
45.23
52.32
59.68
64.49
61.53
63.46
60.51
22.84
61.53
56.00
75
15.06
FCF yield (avg)%
16.23
16.56
15.81
12.83
12.27
13.09
13.85
13.47
15.81
15.26
17.15
13.85
14.56
67
18.12
FCF margin%
15.74
17.89
19.90
20.60
22.88
23.20
22.08
23.76
25.18
25.84
2.64
23.76
22.48
83
0.102
FCF / Net incomex
1.242
1.366
1.467
1.322
1.212
1.146
1.173
1.170
1.267
1.415
0.740
1.173
1.255
40
11.89
ROIC%
28.10
27.36
25.34
24.33
24.19
21.85
23.28
26.17
28.55
26.48
11.92
26.17
25.76
10
13.81
Return on equity%
6.33
8.30
8.86
8.93
7.05
7.24
10.19
11.55
11.15
11.50
13.01
11.15
8.89
88
26.33
Return on assets%
8.90
10.70
11.62
14.57
15.47
13.91
13.58
12.90
9.99
9.73
21.21
12.90
12.26
76
1.37
EPSzł
0.65
0.57
0.58
0.54
0.52
0.48
0.45
0.41
0.44
0.41
1.42
(4.60%)
(5.74%)
—
2.75
EPS growth%
0.40
2.15
0.40
0.40
2.45
2.25
1.57
0.48
1.65
0.40
8.03
1.57
1.03
29
0.47
Bookvalue per shzł
0.39
0.43
0.39
0.41
0.39
0.43
0.46
0.47
0.46
0.46
0.57
2.94%
2.31%
—
0.97
FCF per sharezł
1.12
1.02
1.12
1.18
1.20
1.15
1.11
1.18
1.16
1.03
1.41
(3.06%)
(0.75%)
—
0.80
Dividend per shzł
1.13
1.04
1.18
1.21
1.15
1.22
1.25
1.27
1.18
1.18
1.86
0.52%
0.85%
—
15.92
Div yield (avg)%
26.06
26.60
29.53
27.13
25.31
28.06
28.72
25.98
23.89
22.54
15.45
25.98
26.33
70
17.37
Payout ratio%
20.69
22.61
23.01
22.63
21.27
21.31
18.96
18.94
17.50
18.86
2.83
18.94
20.98
62
19.72
Shares (diluted)M
29.90
34.93
35.71
35.56
40.46
45.82
45.56
53.66
64.04
69.79
19.96
11.52%
10.38%
81
10.05
Buyback yield%
30.90
30.57
33.08
35.58
36.25
36.62
35.26
36.93
39.53
38.98
11.83
36.93
35.91
30
1.633
D/E ratiox
1.374
1.459
1.640
1.759
1.761
2.036
2.364
2.265
2.553
2.909
1.081
2.364
1.898
19
22.32
Enterprise valuezł M
17.80
20.02
22.52
23.29
23.46
22.40
21.73
20.51
18.63
19.51
53.90
(3.61%)
0.78%
61
59.35
LT debtzł M
31.03
35.54
37.92
42.08
45.60
48.60
56.37
61.71
58.06
65.22
28.23
7.42%
8.33%
46
Cost of revenue
0.54%
1.00×
Operating expenses
0.73%
1.02×
Cash and investments
17.47%
Property and equipment
16.58%