43.43
Revenuezł M
35.83
38.02
40.76
44.73
47.69
52.06
55.72
59.77
64.40
67.98
47.98
7.35%
7.45%
86
5.41
Revenue growth%
11.48
9.09
10.69
9.85
11.54
14.40
12.14
11.89
13.69
11.94
4.82
12.14
11.72
10
3.83
Gross margin%
21.09
18.95
19.92
17.66
14.81
12.71
12.04
13.81
15.66
17.26
16.80
13.81
16.46
21
6.29
Operating margin%
14.53
12.59
12.93
14.87
16.55
17.02
17.84
18.75
18.32
15.44
18.11
17.84
15.99
93
6.79
Net margin%
6.65
4.09
3.54
4.90
2.29
4.02
5.20
7.88
5.23
2.29
14.69
5.20
4.50
30
28.74
P/E ratio (avg)x
20.90
22.47
26.12
29.86
27.90
26.54
30.76
31.66
30.45
32.10
18.75
30.76
28.88
7
22.03
EV/EBITx
13.57
12.48
12.26
10.59
9.405
9.764
10.40
10.40
10.85
9.601
17.86
10.40
10.49
19
17.04
FCF yield (avg)%
14.78
12.50
14.63
12.07
13.04
11.75
12.04
12.33
12.90
12.73
4.92
12.33
12.61
14
21.91
FCF margin%
10.08
7.48
6.41
3.66
2.52
1.78
1.07
0.40
0.40
0.87
18.86
0.87
2.15
28
1.622
FCF / Net incomex
2.076
2.267
2.307
2.276
2.192
2.278
2.400
2.787
2.765
2.894
0.985
2.765
2.292
80
13.32
ROIC%
25.58
27.33
27.35
28.96
30.42
29.43
27.80
28.83
29.19
28.08
27.07
28.83
28.46
62
7.51
Return on equity%
11.36
8.67
9.96
9.31
10.16
9.99
11.79
10.56
9.86
11.45
27.94
10.56
10.08
46
18.26
Return on assets%
26.17
27.33
26.94
24.85
27.67
28.94
29.68
26.80
29.75
27.96
6.72
28.94
27.50
82
0.81
EPSzł
0.50
0.49
0.44
0.43
0.48
0.46
0.44
0.45
0.47
0.51
0.86
1.30%
(0.79%)
—
20.89
EPS growth%
14.36
17.16
19.94
20.30
21.55
19.74
18.44
21.31
19.16
18.63
8.49
19.16
19.45
57
0.16
Bookvalue per shzł
0.44
0.49
0.50
0.48
0.44
0.49
0.46
0.52
0.49
0.50
0.31
2.34%
1.58%
—
0.75
FCF per sharezł
1.05
1.07
1.15
0.99
0.93
0.79
0.72
0.62
0.54
0.56
0.18
(9.40%)
(5.73%)
—
0.51
Dividend per shzł
0.19
0.22
0.22
0.22
0.25
0.26
0.26
0.27
0.26
0.26
0.62
0.78%
4.22%
—
25.41
Div yield (avg)%
4.68
4.97
2.18
3.42
5.90
3.83
6.67
6.50
8.88
8.18
27.81
6.67
5.43
60
6.17
Payout ratio%
0.40
0.40
0.40
0.69
0.40
3.09
1.01
0.40
1.45
3.70
4.61
1.45
0.54
82
15.85
Shares (diluted)M
17.74
15.91
14.75
15.22
14.73
13.00
12.48
12.56
13.97
12.68
15.93
(2.95%)
(2.26%)
22
26.69
Buyback yield%
13.05
11.84
12.28
14.93
13.87
16.20
16.63
14.85
12.18
12.52
21.57
14.85
13.46
71
0.372
D/E ratiox
0.283
0.309
0.306
0.330
0.346
0.333
0.384
0.404
0.447
0.518
0.797
0.404
0.340
50
24.29
Enterprise valuezł M
24.43
25.66
24.52
25.69
23.34
21.08
20.16
18.62
19.59
18.63
8.280
(4.40%)
(2.57%)
92
9.335
LT debtzł M
30.09
32.75
34.53
31.31
33.77
30.72
31.27
34.16
36.21
37.55
18.86
2.14%
2.83%
87
Cost of revenue
7.45%
1.00×
Operating expenses
7.69%
1.02×
Goodwill & intangibles
18.36%
Cash and investments
16.08%
Spread over hurdle
19.99%