12.43
Revenuezł M
15.50
15.59
15.60
16.03
16.41
16.73
16.82
17.20
17.68
18.12
13.42
1.99%
1.84%
36
18.66
Revenue growth%
17.66
16.46
15.65
17.47
20.10
21.71
23.12
23.66
26.47
24.46
29.34
23.66
20.91
82
19.55
Gross margin%
24.60
25.45
26.22
24.82
25.55
26.80
25.47
27.88
29.05
26.94
6.06
26.94
25.89
23
8.11
Operating margin%
20.37
17.71
18.67
21.21
22.97
23.85
22.49
23.31
22.66
23.16
4.22
23.16
22.58
76
3.75
Net margin%
20.34
19.88
21.83
20.98
19.32
21.41
22.38
25.06
25.93
26.58
17.99
25.06
21.62
13
13.01
P/E ratio (avg)x
37.38
38.37
41.12
45.92
47.67
45.52
42.89
43.92
44.60
45.08
10.14
44.60
44.26
28
36.23
EV/EBITx
8.652
7.874
8.218
9.242
9.112
9.477
9.758
10.97
9.939
10.45
18.90
9.939
9.359
35
18.44
FCF yield (avg)%
28.26
26.94
28.21
30.01
31.95
33.86
31.08
32.00
32.47
31.04
19.62
32.00
31.06
7
19.95
FCF margin%
21.42
22.78
21.57
22.83
21.68
22.80
22.63
24.94
27.05
29.84
8.11
24.94
22.79
50
0.242
FCF / Net incomex
0.425
0.433
0.456
0.426
0.445
0.488
0.534
0.548
0.605
0.559
1.339
0.548
0.472
57
27.44
ROIC%
16.89
17.39
15.73
15.86
12.88
14.86
12.56
10.12
9.15
11.83
2.05
11.83
13.87
83
17.56
Return on equity%
10.64
8.97
7.93
5.76
5.68
4.20
7.10
5.90
3.77
2.69
3.85
4.20
5.83
72
26.74
Return on assets%
19.40
19.09
19.12
16.60
15.93
17.61
16.86
15.21
15.10
14.20
18.63
15.21
16.73
52
0.09
EPSzł
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.09
5.85%
1.10%
—
28.94
EPS growth%
32.18
34.63
32.49
30.24
30.98
32.95
35.54
35.38
33.20
30.67
11.66
33.20
32.72
57
0.36
Bookvalue per shzł
0.50
0.53
0.61
0.70
0.66
0.63
0.70
0.74
0.82
0.88
0.20
6.07%
5.85%
—
0.08
FCF per sharezł
0.13
0.13
0.16
0.16
0.16
0.18
0.20
0.20
0.22
0.25
0.41
8.92%
7.56%
—
0.31
Dividend per shzł
0.42
0.44
0.49
0.46
0.48
0.45
0.51
0.54
0.51
0.54
0.13
2.69%
2.05%
—
19.56
Div yield (avg)%
30.96
32.03
29.87
29.14
29.70
29.71
32.48
31.79
31.23
30.92
7.17
31.23
30.94
25
8.26
Payout ratio%
23.89
24.69
24.19
23.68
23.00
21.10
22.81
23.66
21.74
21.45
11.56
21.74
23.33
13
16.43
Shares (diluted)M
24.17
24.84
25.96
31.58
32.47
32.87
38.42
45.56
45.38
46.83
16.84
7.60%
7.35%
9
9.32
Buyback yield%
12.34
10.93
8.96
6.49
6.76
8.71
7.04
7.81
9.88
11.20
27.66
8.71
8.84
23
0.704
D/E ratiox
1.168
1.094
1.154
1.047
0.925
0.903
0.907
1.007
1.087
1.062
1.581
1.007
1.055
85
7.572
Enterprise valuezł M
6.523
6.219
6.566
6.717
7.674
8.106
9.164
9.431
9.034
10.10
2.030
5.65%
5.23%
32
13.63
LT debtzł M
8.800
9.558
8.851
9.049
8.936
9.469
8.869
8.542
8.249
7.013
8.749
(4.73%)
(1.65%)
37
Cost of revenue
2.17%
1.03×
Operating expenses
1.12%
0.93×
Property and equipment
16.34%
Spread over hurdle
23.14%