11.05
Revenuezł M
6.895
7.066
7.210
7.333
7.493
7.926
8.227
8.437
8.750
9.238
11.66
4.28%
3.46%
66
2.05
Revenue growth%
26.63
28.41
26.11
27.69
30.60
28.51
28.46
30.49
29.71
31.72
7.25
29.71
28.49
14
5.13
Gross margin%
0.63
0.40
2.05
0.40
0.40
1.05
2.28
2.23
4.33
6.89
12.02
2.28
1.55
54
10.19
Operating margin%
2.33
4.81
3.97
4.00
4.58
7.35
8.04
7.77
10.25
9.89
18.82
8.04
6.08
18
8.41
Net margin%
20.40
19.23
18.37
19.10
19.30
21.63
20.81
23.45
23.12
22.42
17.52
22.42
20.61
60
13.80
P/E ratio (avg)x
35.96
36.98
35.83
39.67
37.24
41.74
41.69
40.86
44.37
42.77
15.99
41.74
40.27
93
25.67
EV/EBITx
8.144
7.612
7.915
8.909
10.01
10.87
11.77
13.21
13.99
14.20
25.58
13.21
10.44
64
12.78
FCF yield (avg)%
8.29
6.38
7.66
5.56
4.67
5.53
3.16
2.84
1.96
4.12
22.66
3.16
5.10
95
23.73
FCF margin%
9.21
9.46
8.91
10.73
8.14
5.18
7.57
6.99
6.80
4.90
5.69
6.80
7.85
12
1.168
FCF / Net incomex
0.693
0.670
0.614
0.661
0.689
0.766
0.799
0.751
0.830
0.784
0.603
0.784
0.722
47
6.78
ROIC%
10.86
11.56
10.34
11.93
9.06
9.69
11.04
10.39
9.08
7.74
3.43
9.69
10.36
19
5.37
Return on equity%
10.57
13.37
13.03
14.61
16.21
15.15
16.64
16.14
14.02
16.37
24.78
16.14
14.88
73
24.09
Return on assets%
12.92
15.68
14.13
14.07
16.82
16.30
18.45
19.83
17.67
17.01
6.77
17.67
16.56
61
4.53
EPSzł
4.42
4.97
4.58
4.40
4.60
4.54
4.23
4.34
4.77
4.71
4.71
0.45%
1.66%
—
20.25
EPS growth%
29.62
30.18
27.98
30.45
29.30
28.74
27.83
27.20
25.36
27.26
25.51
27.26
28.36
40
0.93
Bookvalue per shzł
1.81
1.96
2.17
2.10
2.04
2.01
2.14
2.38
2.28
2.22
4.26
1.75%
2.45%
—
2.11
FCF per sharezł
1.41
1.37
1.20
1.11
1.00
0.89
0.90
0.97
0.91
0.90
2.54
(2.26%)
(5.67%)
—
2.47
Dividend per shzł
6.44
6.22
6.90
7.00
7.61
8.23
9.00
8.71
9.21
8.75
2.51
2.82%
3.35%
—
27.65
Div yield (avg)%
1.33
0.40
1.75
3.16
3.18
3.72
1.34
1.25
2.55
3.19
18.04
2.55
2.15
18
8.15
Payout ratio%
2.87
3.94
5.69
8.63
10.67
7.77
8.54
7.74
5.80
4.82
3.56
7.74
6.77
41
1.612
Shares (diluted)M
2.049
2.260
2.686
3.271
3.968
4.345
5.002
5.397
6.358
7.306
1.659
12.98%
13.33%
83
25.48
Buyback yield%
11.91
13.45
14.32
16.23
14.21
17.09
15.90
17.13
15.04
12.21
26.47
15.90
14.68
67
0.951
D/E ratiox
0.495
0.510
0.536
0.551
0.635
0.624
0.710
0.754
0.726
0.802
0.697
0.726
0.630
63
7.261
Enterprise valuezł M
14.47
14.70
14.99
17.39
18.19
18.29
21.08
24.81
24.52
28.84
2.835
9.66%
7.37%
77
4.942
LT debtzł M
15.74
17.73
18.14
18.63
22.36
22.15
22.33
24.44
24.41
26.70
10.21
3.61%
6.43%
44
Cost of revenue
3.46%
1.00×
Operating expenses
2.80%
0.94×
Property and equipment
15.75%
Spread over hurdle
(7.79%)