34.12
Revenuezł M
22.89
23.42
24.49
25.85
27.31
28.65
30.05
31.22
31.73
33.32
35.50
4.06%
4.12%
48
28.04
Revenue growth%
28.56
28.78
30.97
28.78
28.60
27.10
26.24
28.92
31.54
32.83
9.58
28.92
28.78
36
10.43
Gross margin%
1.49
3.89
1.92
0.40
0.40
0.40
0.40
0.40
0.40
2.35
2.31
0.40
0.40
27
9.75
Operating margin%
0.83
2.89
4.25
3.27
1.45
0.40
0.40
0.40
0.40
1.04
19.48
0.40
0.93
17
13.19
Net margin%
27.64
25.60
25.11
23.21
20.73
19.05
21.68
18.96
17.51
19.89
22.57
19.05
21.20
34
14.14
P/E ratio (avg)x
20.03
20.14
20.15
21.57
18.97
18.85
18.38
19.40
18.69
17.72
12.73
18.69
19.18
18
8.586
EV/EBITx
20.96
23.24
23.32
24.80
27.94
32.09
35.21
38.49
39.73
43.55
28.09
38.49
30.01
61
13.82
FCF yield (avg)%
15.16
15.00
17.62
15.59
13.83
13.78
16.75
16.49
17.19
14.28
27.38
16.49
15.38
39
24.32
FCF margin%
14.52
12.24
13.44
14.32
14.38
11.73
9.44
7.74
10.08
11.50
29.27
10.08
11.99
94
0.923
FCF / Net incomex
1.616
1.844
1.991
2.150
2.449
2.518
2.583
2.839
3.061
3.189
0.459
2.839
2.484
72
2.28
ROIC%
18.82
17.39
19.13
18.30
19.82
18.99
21.88
24.03
24.98
27.52
22.52
24.03
19.47
39
7.07
Return on equity%
9.75
8.41
9.93
10.09
8.82
9.82
8.83
7.04
6.59
6.40
7.53
7.04
8.82
17
14.86
Return on assets%
21.65
23.02
25.90
28.36
25.85
27.35
28.66
27.85
28.62
25.91
17.81
27.85
26.63
52
0.21
EPSzł
0.48
0.49
0.49
0.49
0.49
0.53
0.59
0.65
0.74
0.79
0.22
9.91%
6.82%
—
16.96
EPS growth%
5.13
7.35
6.16
6.79
3.90
4.04
5.96
6.15
3.86
1.21
25.79
4.04
5.55
14
0.45
Bookvalue per shzł
0.30
0.29
0.32
0.35
0.30
0.27
0.29
0.25
0.26
0.24
0.14
(4.94%)
(3.38%)
—
0.27
FCF per sharezł
0.26
0.31
0.32
0.36
0.41
0.40
0.44
0.50
0.58
0.65
0.44
9.87%
9.47%
—
0.07
Dividend per shzł
0.37
0.41
0.38
0.38
0.40
0.43
0.43
0.39
0.41
0.42
0.45
1.01%
0.17%
—
15.66
Div yield (avg)%
19.27
19.98
20.80
18.53
16.84
17.55
16.92
19.91
19.59
16.79
3.30
17.55
18.90
38
6.02
Payout ratio%
8.96
10.11
11.41
8.79
6.31
4.18
4.24
6.94
7.64
5.38
7.12
5.38
7.29
11
19.43
Shares (diluted)M
14.37
15.10
14.82
15.62
14.67
14.86
12.75
12.16
12.50
12.67
20.28
(2.89%)
(2.18%)
30
26.29
Buyback yield%
16.14
13.63
15.33
16.91
18.17
20.33
18.91
20.57
17.87
17.28
5.80
18.91
17.57
26
0.744
D/E ratiox
1.274
1.403
1.614
1.682
1.812
2.155
2.263
2.400
2.542
2.828
1.175
2.400
1.983
28
6.210
Enterprise valuezł M
9.169
9.929
11.66
12.04
14.07
14.15
13.88
14.98
14.46
15.35
35.03
1.76%
6.23%
23
36.93
LT debtzł M
34.38
40.16
45.95
45.67
50.56
54.34
57.11
64.86
75.88
76.65
11.01
8.68%
9.72%
33
Cost of revenue
4.12%
1.00×
Operating expenses
5.08%
1.10×
Cash and investments
16.42%
Spread over hurdle
(4.21%)