15.57
Revenuezł M
11.48
11.90
12.36
12.58
12.82
13.28
13.37
13.70
14.12
14.70
17.32
2.77%
2.71%
47
28.86
Revenue growth%
21.19
22.62
22.73
23.11
21.01
19.63
20.99
20.13
20.52
22.39
22.41
20.52
21.10
44
26.63
Gross margin%
21.64
23.59
22.33
25.19
28.07
25.58
27.87
25.42
22.59
23.26
13.30
25.42
24.39
55
10.23
Operating margin%
17.57
15.53
16.56
17.55
14.86
15.93
13.40
12.22
13.96
14.08
19.35
13.96
15.19
94
5.37
Net margin%
6.70
9.06
11.39
13.04
10.44
12.43
9.96
10.50
12.52
15.00
14.78
12.43
10.94
14
16.61
P/E ratio (avg)x
28.38
30.71
33.95
35.07
35.11
35.02
34.54
33.25
34.00
33.48
15.30
34.00
33.97
21
35.62
EV/EBITx
33.51
36.36
38.27
35.73
35.36
32.01
33.65
31.86
29.29
28.02
21.06
31.86
33.58
62
25.23
FCF yield (avg)%
33.01
32.56
35.20
36.18
38.50
40.63
40.41
41.76
41.24
43.03
27.72
41.24
39.46
28
24.14
FCF margin%
29.86
32.83
33.26
35.00
32.48
34.14
34.09
36.20
36.31
35.79
24.02
35.79
34.11
30
0.316
FCF / Net incomex
0.526
0.497
0.530
0.489
0.527
0.445
0.384
0.381
0.370
0.337
0.560
0.381
0.467
44
18.20
ROIC%
6.91
8.68
9.18
9.87
12.72
13.11
13.31
12.55
11.48
13.38
29.63
13.11
12.01
66
6.08
Return on equity%
27.06
24.45
26.76
26.64
25.41
23.72
21.32
19.24
16.93
17.15
27.48
19.24
24.08
88
9.23
Return on assets%
0.94
0.40
0.40
2.49
2.87
5.23
2.82
2.62
3.15
3.12
21.26
3.12
2.72
86
0.17
EPSzł
0.22
0.23
0.23
0.22
0.21
0.21
0.21
0.21
0.22
0.23
0.19
1.79%
0.79%
—
20.42
EPS growth%
19.22
19.26
17.65
17.31
19.22
20.94
23.28
22.24
23.13
25.86
12.95
23.13
20.10
54
0.19
Bookvalue per shzł
0.16
0.18
0.19
0.22
0.25
0.27
0.29
0.29
0.34
0.36
0.17
7.42%
8.59%
—
0.11
FCF per sharezł
0.25
0.24
0.21
0.23
0.23
0.21
0.19
0.19
0.21
0.21
0.21
(2.26%)
(1.41%)
—
0.07
Dividend per shzł
0.12
0.13
0.13
0.14
0.14
0.17
0.18
0.20
0.19
0.19
0.06
6.10%
5.46%
—
19.40
Div yield (avg)%
28.55
28.07
28.79
31.06
31.13
31.01
31.70
34.29
33.74
32.62
21.25
32.62
31.09
60
18.70
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.85
3.13
4.51
13.70
0.85
0.40
75
41.64
Shares (diluted)M
46.02
47.84
44.32
44.72
46.26
49.43
46.11
51.92
57.15
63.60
42.69
6.57%
4.25%
41
7.45
Buyback yield%
7.52
10.31
12.61
11.43
9.40
11.87
9.08
11.84
9.62
9.38
26.11
9.62
9.97
50
0.749
D/E ratiox
1.020
0.919
0.786
0.698
0.621
0.656
0.668
0.684
0.728
0.687
0.261
0.684
0.692
92
15.22
Enterprise valuezł M
4.603
4.414
4.643
3.941
3.766
4.006
3.703
3.291
2.866
2.525
6.617
(7.69%)
(6.55%)
60
13.92
LT debtzł M
23.89
22.83
24.17
24.10
24.76
28.03
29.03
32.70
35.96
40.79
18.31
10.50%
6.32%
39
Cost of revenue
2.27%
0.96×
Operating expenses
2.97%
1.03×
Goodwill & intangibles
20.69%