1.942
Revenuezł M
11.82
12.75
13.95
14.91
15.83
16.76
17.65
19.05
20.39
21.85
2.080
6.66%
7.35%
72
11.05
Revenue growth%
10.57
13.46
10.98
13.97
11.15
8.91
10.99
13.34
12.62
11.97
5.11
11.97
11.56
15
24.39
Gross margin%
13.56
13.06
15.54
12.78
10.77
10.12
12.98
13.78
14.09
13.94
20.59
13.78
13.31
77
21.51
Operating margin%
15.15
12.63
12.66
14.61
14.72
15.23
16.43
16.01
18.04
15.53
9.54
16.01
15.19
60
16.18
Net margin%
29.69
29.87
31.47
28.58
30.29
29.19
32.04
32.22
30.87
28.80
12.94
30.87
30.08
55
8.261
P/E ratio (avg)x
26.67
28.11
30.41
28.92
34.37
38.12
37.28
39.04
37.43
43.32
27.90
38.12
35.83
45
9.411
EV/EBITx
11.64
12.95
13.14
13.01
14.62
17.23
18.22
21.22
21.40
23.50
22.24
21.22
15.93
45
25.05
FCF yield (avg)%
30.46
27.61
29.43
27.19
27.02
26.18
23.46
20.67
21.90
19.68
11.56
21.90
26.60
40
19.59
FCF margin%
15.01
16.03
16.47
14.92
15.19
15.17
13.07
15.68
17.31
18.53
2.98
15.68
15.43
41
1.156
FCF / Net incomex
0.155
0.157
0.154
0.152
0.153
0.161
0.185
0.181
0.181
0.172
1.243
0.181
0.159
87
20.94
ROIC%
27.31
28.85
31.63
31.21
34.12
31.21
33.42
34.54
33.88
31.15
24.69
33.42
31.42
55
10.73
Return on equity%
16.10
18.33
16.52
15.86
15.05
17.18
14.59
17.07
18.35
18.59
20.92
17.18
16.79
27
25.80
Return on assets%
2.79
0.40
0.40
0.40
2.82
2.89
4.55
3.97
1.05
1.50
22.16
2.89
2.15
43
0.80
EPSzł
0.91
0.91
1.01
0.97
0.94
0.99
1.10
1.09
1.04
1.11
0.86
3.51%
2.98%
—
14.41
EPS growth%
22.40
22.69
23.75
22.49
21.66
21.28
24.22
22.93
25.58
23.91
18.94
23.91
22.81
13
0.62
Bookvalue per shzł
0.15
0.14
0.13
0.14
0.16
0.15
0.15
0.16
0.15
0.15
0.45
(1.09%)
(0.16%)
—
0.82
FCF per sharezł
1.26
1.29
1.34
1.42
1.58
1.68
1.75
2.03
2.41
2.39
0.89
8.69%
8.37%
—
0.97
Dividend per shzł
0.28
0.28
0.29
0.29
0.33
0.38
0.42
0.50
0.54
0.62
0.54
13.46%
8.07%
—
24.35
Div yield (avg)%
28.73
31.32
32.50
32.48
31.66
31.92
29.11
29.77
29.41
26.97
13.83
29.41
30.54
72
11.74
Payout ratio%
13.89
11.59
10.20
10.63
11.81
11.69
14.40
11.90
14.51
13.32
13.25
13.32
11.85
63
20.91
Shares (diluted)M
21.19
21.01
22.83
20.91
21.23
21.70
22.65
21.57
19.75
21.03
20.93
(0.18%)
0.83%
33
21.82
Buyback yield%
10.42
10.72
13.20
11.25
13.04
11.44
10.56
12.37
9.71
11.72
7.35
11.44
11.34
65
1.277
D/E ratiox
2.254
2.304
2.357
2.490
2.830
3.011
3.162
3.033
3.447
3.595
0.237
3.162
2.920
92
10.37
Enterprise valuezł M
12.17
11.39
12.48
12.26
13.61
15.01
16.37
17.82
15.68
14.45
10.10
1.19%
1.38%
49
6.317
LT debtzł M
2.562
2.597
2.696
3.182
3.637
4.018
4.314
4.877
5.634
5.319
1.800
7.90%
8.20%
58
Cost of revenue
7.40%
1.00×
Operating expenses
7.49%
1.01×
Property and equipment
18.10%
Cash and investments
16.94%
Spread over hurdle
13.30%