15.15
Revenuezł M
24.68
24.99
25.29
25.23
25.56
25.89
26.41
26.36
27.00
27.54
16.96
1.51%
1.45%
91
24.38
Revenue growth%
15.78
15.54
14.59
17.18
18.89
18.93
17.57
19.67
19.53
18.99
14.23
18.99
18.23
6
25.32
Gross margin%
30.55
32.40
35.33
32.35
34.77
32.84
34.65
33.82
35.78
33.08
7.76
33.82
33.45
11
10.46
Operating margin%
10.62
10.18
8.02
10.05
9.81
12.42
11.79
13.83
15.67
17.37
26.43
13.83
11.21
40
8.51
Net margin%
14.55
16.06
17.94
16.14
16.73
15.18
12.81
10.74
11.08
8.14
12.42
11.08
14.86
93
14.47
P/E ratio (avg)x
22.45
23.17
23.07
21.43
23.79
25.17
24.56
23.60
27.00
26.43
16.01
25.17
23.70
47
11.14
EV/EBITx
58.06
61.01
70.86
84.88
102.0
104.2
112.4
135.1
132.1
130.7
22.29
130.7
103.1
22
5.59
FCF yield (avg)%
4.36
3.12
6.07
6.00
4.67
2.18
3.17
2.73
4.79
6.84
5.63
3.17
4.51
66
27.87
FCF margin%
10.73
12.18
14.51
12.98
14.46
13.75
10.91
9.22
6.92
8.69
21.57
9.22
11.55
82
0.695
FCF / Net incomex
1.995
2.079
1.977
2.325
2.466
2.756
3.260
3.755
3.712
3.883
1.770
3.712
2.611
49
6.77
ROIC%
5.77
8.41
8.89
6.17
9.03
8.87
6.47
5.03
7.21
7.37
7.07
7.21
7.29
93
29.98
Return on equity%
8.66
10.28
8.43
6.94
6.35
5.38
6.16
4.94
4.12
2.42
27.83
4.94
6.26
17
11.59
Return on assets%
32.55
31.17
29.59
29.59
31.36
31.43
28.82
30.44
27.65
26.39
28.78
28.82
30.02
68
0.32
EPSzł
0.30
0.29
0.33
0.35
0.35
0.34
0.31
0.32
0.31
0.33
0.36
(1.01%)
1.18%
—
27.61
EPS growth%
14.78
16.79
17.20
19.84
21.82
19.05
17.77
15.35
16.75
16.93
9.53
16.93
17.07
55
0.60
Bookvalue per shzł
1.54
1.62
1.79
1.96
2.10
2.37
2.40
2.27
2.56
2.57
0.45
4.18%
5.16%
—
0.26
FCF per sharezł
1.47
1.51
1.57
1.83
1.84
1.95
1.99
2.14
2.33
2.32
0.49
4.67%
4.96%
—
0.33
Dividend per shzł
1.09
1.21
1.11
1.08
1.10
1.09
1.03
1.13
1.15
1.18
0.90
1.45%
1.73%
—
24.13
Div yield (avg)%
5.89
5.10
6.25
8.82
9.31
10.97
13.79
16.20
17.38
19.67
23.58
16.20
10.14
52
4.24
Payout ratio%
16.48
16.11
15.79
14.97
16.72
14.37
13.67
14.33
16.52
13.69
12.48
14.33
15.38
88
12.02
Shares (diluted)M
12.60
11.66
11.38
11.27
11.03
12.46
11.38
12.15
11.73
11.90
12.20
1.52%
0.52%
58
21.70
Buyback yield%
1.71
3.22
4.79
2.60
1.63
0.40
2.33
0.40
0.40
2.97
13.39
0.40
2.02
16
1.134
D/E ratiox
2.686
3.176
3.323
3.399
3.364
3.268
3.385
3.699
3.997
3.843
0.299
3.699
3.375
11
13.82
Enterprise valuezł M
22.77
19.58
19.65
18.95
19.62
20.69
19.32
18.65
20.14
17.46
24.37
(2.30%)
(3.49%)
47
10.95
LT debtzł M
25.29
25.67
26.16
26.33
28.01
31.14
33.06
30.06
29.90
29.93
5.879
1.34%
1.47%
93
Cost of revenue
1.39%
0.99×
Operating expenses
1.23%
0.98×
Goodwill & intangibles
16.06%
Property and equipment
13.61%
Spread over hurdle
(0.61%)