4.167
Revenuezł M
58.11
60.78
62.23
66.08
68.49
72.32
73.40
76.69
79.36
82.01
4.495
3.67%
3.78%
42
3.11
Revenue growth%
10.20
7.37
6.04
8.19
5.21
6.64
4.03
5.23
7.49
7.18
22.52
6.64
6.91
76
20.17
Gross margin%
16.59
18.54
18.28
20.41
20.08
21.19
20.04
18.09
18.15
15.66
23.28
18.15
18.41
90
14.99
Operating margin%
14.54
14.07
13.29
15.81
15.40
13.91
12.71
12.44
14.96
15.51
25.54
13.91
14.30
85
28.75
Net margin%
2.03
2.85
2.94
3.96
5.53
3.48
5.06
6.85
8.35
6.13
7.66
6.13
4.51
80
23.86
P/E ratio (avg)x
10.69
10.59
11.11
12.07
11.96
12.78
12.32
13.73
12.57
12.07
34.24
12.57
12.07
78
18.10
EV/EBITx
51.41
48.52
47.18
45.30
47.23
48.07
51.07
51.89
56.01
60.80
7.726
51.89
49.79
34
8.12
FCF yield (avg)%
22.23
24.10
22.13
21.30
20.87
20.19
17.63
19.61
22.13
20.95
10.15
20.19
21.12
47
15.97
FCF margin%
10.85
8.53
6.20
3.65
1.93
4.92
4.65
6.45
6.72
4.33
10.43
4.92
5.56
6
0.717
FCF / Net incomex
0.572
0.502
0.451
0.478
0.435
0.424
0.378
0.389
0.380
0.424
1.406
0.389
0.430
56
15.97
ROIC%
19.28
17.69
15.41
14.99
17.06
19.05
19.43
21.25
23.58
26.34
29.13
21.25
19.16
36
17.82
Return on equity%
5.70
6.60
6.57
4.07
3.51
6.44
7.77
5.66
7.19
7.58
10.70
7.19
6.50
46
29.32
Return on assets%
12.22
13.94
11.49
13.75
15.03
12.49
10.84
12.55
12.43
10.62
19.19
12.43
12.46
39
8.60
EPSzł
3.10
3.37
2.87
2.92
2.74
2.34
2.28
2.36
2.29
2.36
9.52
(2.94%)
(3.33%)
—
23.57
EPS growth%
0.61
0.40
0.40
0.40
0.40
2.61
0.40
0.40
0.61
0.40
20.40
0.40
0.40
10
3.84
Bookvalue per shzł
6.92
6.49
6.23
5.94
6.54
6.50
7.23
7.56
8.36
7.72
7.32
3.37%
2.01%
—
6.07
FCF per sharezł
2.53
2.45
2.47
2.61
2.90
2.69
2.79
3.17
3.16
3.47
2.87
3.63%
2.51%
—
8.85
Dividend per shzł
16.34
17.52
18.90
19.94
19.44
22.16
22.63
22.84
25.47
25.52
4.31
5.59%
4.41%
—
21.04
Div yield (avg)%
23.01
24.37
23.94
22.24
25.23
25.73
27.27
25.91
28.77
28.13
6.84
27.27
25.48
31
17.87
Payout ratio%
30.41
31.60
33.16
34.50
34.43
35.24
33.48
32.07
30.43
31.45
13.27
32.07
32.61
57
2.562
Shares (diluted)M
3.557
3.999
3.956
4.555
4.742
4.644
5.197
5.729
6.207
5.830
2.505
4.22%
5.04%
50
8.04
Buyback yield%
11.05
12.49
10.09
8.77
11.07
10.40
12.19
9.74
8.03
10.46
18.34
10.40
10.43
65
0.502
D/E ratiox
2.316
2.625
2.627
2.757
3.265
3.526
3.772
3.967
4.358
5.044
1.699
3.967
3.396
48
37.93
Enterprise valuezł M
21.98
20.05
20.18
21.82
22.77
24.05
22.72
25.27
26.56
24.16
32.27
1.19%
0.82%
81
63.16
LT debtzł M
45.53
46.45
49.93
47.96
48.88
45.19
41.80
38.17
41.44
46.88
17.53
(0.83%)
0.48%
11
Cost of revenue
3.80%
1.00×
Operating expenses
2.94%
0.92×
Property and equipment
24.29%