12.47
Revenuezł M
20.58
21.96
23.87
26.54
28.82
31.86
35.28
38.51
41.77
46.05
13.36
9.83%
9.28%
67
14.33
Revenue growth%
11.06
9.38
6.57
5.48
2.57
2.03
2.38
4.07
1.27
2.44
10.52
2.38
3.32
79
22.66
Gross margin%
24.61
26.79
28.82
30.87
31.01
33.77
31.16
31.52
31.88
33.95
26.97
31.88
31.09
45
15.25
Operating margin%
20.03
18.92
21.31
21.79
24.61
27.04
29.88
29.22
30.95
30.64
5.79
29.88
25.83
40
24.48
Net margin%
11.10
11.14
10.36
12.54
10.82
8.24
6.47
6.13
4.29
3.51
8.96
6.13
9.30
83
18.66
P/E ratio (avg)x
39.16
43.32
44.43
48.42
54.50
55.30
56.63
54.36
60.16
64.11
28.46
56.63
54.43
28
17.07
EV/EBITx
23.47
25.11
26.67
28.29
33.65
33.18
33.35
35.22
39.29
39.75
11.35
35.22
33.26
88
7.16
FCF yield (avg)%
22.90
23.50
21.74
21.04
23.45
25.31
24.40
24.41
22.11
24.65
21.92
24.41
23.48
26
24.17
FCF margin%
30.39
31.42
28.77
28.23
26.80
27.38
28.47
31.19
33.32
32.78
3.06
31.19
29.58
86
0.902
FCF / Net incomex
1.484
1.366
1.439
1.481
1.426
1.427
1.461
1.346
1.503
1.505
0.711
1.461
1.450
33
26.68
ROIC%
7.66
8.12
5.46
3.73
6.55
6.47
4.10
7.03
8.38
6.51
10.99
6.51
6.53
54
5.75
Return on equity%
7.94
9.81
12.06
14.65
13.04
11.71
11.28
10.28
8.63
6.77
12.02
10.28
10.78
86
6.48
Return on assets%
18.50
19.28
17.42
17.60
16.59
14.25
14.78
15.36
16.18
13.99
23.75
14.78
16.39
66
0.51
EPSzł
2.67
2.70
2.70
2.70
2.48
2.20
2.43
2.28
2.41
2.37
0.56
(0.87%)
(1.66%)
—
14.84
EPS growth%
31.52
28.66
30.67
32.66
30.83
28.24
27.08
24.31
25.21
26.66
22.45
26.66
28.45
89
2.05
Bookvalue per shzł
0.70
0.69
0.78
0.77
0.72
0.76
0.74
0.76
0.77
0.77
1.94
1.52%
0.11%
—
0.41
FCF per sharezł
1.92
2.22
2.23
2.31
2.61
2.79
3.12
3.06
3.32
3.94
1.83
8.57%
8.83%
—
1.40
Dividend per shzł
0.57
0.57
0.64
0.64
0.74
0.78
0.82
0.92
1.00
1.03
0.61
6.88%
6.99%
—
15.11
Div yield (avg)%
10.83
10.38
12.43
14.13
12.50
12.67
13.02
14.80
13.46
14.19
26.08
13.46
12.85
57
11.24
Payout ratio%
13.18
13.09
12.80
12.70
12.66
12.73
14.92
17.84
17.45
18.62
5.94
17.45
13.14
84
9.778
Shares (diluted)M
12.61
14.15
16.16
17.44
16.38
17.75
18.26
16.68
17.01
18.72
10.16
2.70%
5.31%
45
11.03
Buyback yield%
6.78
5.26
2.96
0.64
3.15
5.86
7.53
7.97
5.18
2.32
9.91
5.86
5.22
66
1.717
D/E ratiox
0.104
0.091
0.095
0.088
0.084
0.073
0.066
0.067
0.071
0.069
0.367
0.069
0.078
66
3.223
Enterprise valuezł M
21.95
19.92
20.56
20.72
21.13
22.25
20.98
18.48
17.24
17.48
4.187
(3.72%)
(2.21%)
7
23.44
LT debtzł M
9.220
9.792
9.759
9.653
10.21
9.515
10.14
9.033
9.486
8.820
6.288
(2.88%)
0.24%
25
Cost of revenue
9.35%
1.01×
Operating expenses
9.18%
0.99×
Goodwill & intangibles
18.42%
Property and equipment
17.06%
Spread over hurdle
(2.02%)