17.23
Revenuezł M
26.22
27.14
28.11
29.56
30.65
32.46
34.17
36.01
38.03
39.09
18.08
4.99%
4.19%
55
5.56
Revenue growth%
1.34
3.43
4.97
2.86
0.50
2.33
2.33
1.86
3.23
1.08
12.37
2.33
2.33
28
23.81
Gross margin%
0.40
0.41
2.64
3.87
5.01
3.93
2.55
5.40
3.81
3.15
4.27
3.81
3.48
39
19.23
Operating margin%
5.33
4.03
2.18
0.40
0.40
0.40
1.82
2.65
2.07
4.05
11.54
2.07
2.12
67
4.05
Net margin%
21.60
18.60
18.52
17.95
15.78
18.32
17.35
16.08
14.76
17.58
14.11
17.35
17.76
71
9.028
P/E ratio (avg)x
34.68
37.33
36.58
43.30
49.43
56.43
56.37
54.94
66.06
72.85
22.40
56.43
52.19
40
16.65
EV/EBITx
7.799
7.935
8.112
8.128
8.229
9.116
9.985
10.23
9.522
9.561
36.92
9.561
8.673
20
17.19
FCF yield (avg)%
26.17
25.48
25.49
28.49
27.08
24.30
25.31
24.79
22.97
21.47
10.66
24.30
25.40
87
29.79
FCF margin%
26.37
29.36
26.97
29.67
26.73
28.15
30.59
28.86
31.25
33.60
2.79
30.59
29.11
81
1.613
FCF / Net incomex
1.203
1.416
1.567
1.661
1.764
1.708
1.705
1.929
2.146
2.443
1.084
1.929
1.707
13
29.22
ROIC%
7.71
8.56
6.01
3.53
5.64
5.55
4.50
6.50
6.99
4.32
20.88
5.55
5.82
28
5.42
Return on equity%
4.89
2.20
3.65
4.71
5.39
7.26
9.28
9.08
6.11
7.56
12.48
7.56
5.75
73
4.81
Return on assets%
21.52
20.90
21.14
19.34
21.37
21.34
23.57
24.67
24.81
27.65
13.36
24.67
21.44
49
0.56
EPSzł
0.44
0.46
0.46
0.49
0.53
0.53
0.57
0.63
0.67
0.68
0.62
5.07%
4.25%
—
22.50
EPS growth%
10.37
11.15
12.45
12.40
14.93
13.49
13.89
11.32
8.43
7.80
25.42
11.32
11.86
52
0.16
Bookvalue per shzł
0.82
0.94
1.06
1.11
1.14
1.13
1.15
1.33
1.52
1.67
0.22
7.81%
8.47%
—
0.66
FCF per sharezł
0.11
0.11
0.10
0.10
0.09
0.09
0.09
0.08
0.07
0.08
0.64
(3.76%)
(3.70%)
—
0.54
Dividend per shzł
0.29
0.34
0.39
0.42
0.47
0.48
0.50
0.56
0.59
0.69
0.29
7.84%
10.96%
—
29.35
Div yield (avg)%
5.13
7.42
8.07
5.56
3.82
3.96
4.52
5.56
6.90
9.76
4.92
5.56
5.56
78
25.25
Payout ratio%
20.27
18.53
20.81
18.66
19.47
19.70
16.82
18.98
16.02
14.56
29.44
16.82
18.82
15
33.75
Shares (diluted)M
44.35
47.94
52.86
62.32
61.70
68.83
79.48
76.96
87.42
100.3
32.00
10.20%
8.34%
53
21.89
Buyback yield%
24.27
23.89
24.60
23.63
21.28
22.34
23.53
26.39
26.13
29.03
12.30
26.13
24.08
22
0.583
D/E ratiox
0.443
0.423
0.439
0.410
0.363
0.349
0.388
0.350
0.345
0.354
1.583
0.350
0.375
63
32.98
Enterprise valuezł M
31.82
29.78
26.68
28.10
26.06
28.03
29.79
32.14
33.51
35.19
14.95
6.19%
1.73%
38
43.06
LT debtzł M
25.35
24.54
22.72
24.05
22.95
20.07
17.51
19.04
17.29
17.84
40.47
(4.91%)
(3.12%)
88
Cost of revenue
4.35%
1.02×
Operating expenses
4.03%
0.98×
Spread over hurdle
(1.54%)