26.66
Revenuezł M
13.24
14.09
15.34
16.42
17.80
18.99
20.13
21.54
23.53
26.04
28.63
7.91%
7.81%
84
10.83
Revenue growth%
12.26
11.31
9.63
7.75
10.37
10.78
11.12
12.40
10.10
11.17
3.09
11.12
10.95
50
19.84
Gross margin%
5.13
4.75
3.27
3.66
2.28
0.40
1.92
3.27
0.93
1.83
15.21
1.83
2.77
76
14.68
Operating margin%
15.29
15.16
14.04
14.56
12.03
9.40
6.80
6.22
3.39
1.91
3.11
6.22
10.71
15
3.77
Net margin%
19.28
18.18
16.23
13.24
12.40
13.91
16.07
14.21
12.76
12.01
2.91
13.91
14.06
31
32.84
P/E ratio (avg)x
30.14
29.08
27.97
27.19
23.95
20.87
19.47
19.67
16.90
17.06
10.95
19.47
22.41
29
11.49
EV/EBITx
29.18
29.54
35.05
34.58
40.14
47.66
50.17
51.93
59.29
62.06
25.02
51.93
43.90
25
25.65
FCF yield (avg)%
18.87
20.70
19.09
21.11
23.88
26.73
26.25
25.32
28.26
28.83
4.57
26.73
24.60
31
26.58
FCF margin%
30.50
32.75
31.21
31.79
32.46
33.88
36.85
35.18
32.57
32.17
28.90
33.88
32.52
40
1.720
FCF / Net incomex
1.704
1.609
1.579
1.677
1.521
1.660
1.679
1.745
1.599
1.755
1.354
1.679
1.668
75
21.03
ROIC%
16.43
17.72
17.50
17.86
15.73
12.89
10.15
12.20
14.26
16.28
24.93
12.89
16.01
44
25.90
Return on equity%
17.65
15.61
16.69
19.41
21.91
21.33
23.10
24.27
24.99
26.13
14.18
24.27
21.62
65
7.96
Return on assets%
10.22
12.70
12.50
11.14
11.43
12.68
12.41
14.16
15.46
12.93
8.06
12.93
12.59
27
0.26
EPSzł
0.14
0.12
0.13
0.14
0.14
0.12
0.11
0.12
0.13
0.13
0.29
(0.71%)
(0.40%)
—
18.85
EPS growth%
2.60
3.42
1.57
1.39
4.00
6.38
5.51
6.01
3.27
1.18
23.61
5.51
3.34
87
0.16
Bookvalue per shzł
0.19
0.19
0.20
0.23
0.22
0.25
0.29
0.34
0.33
0.37
0.25
10.42%
8.08%
—
0.42
FCF per sharezł
0.10
0.09
0.09
0.09
0.09
0.08
0.07
0.07
0.07
0.08
0.42
(2.74%)
(4.11%)
—
0.26
Dividend per shzł
0.56
0.62
0.67
0.62
0.64
0.60
0.60
0.69
0.72
0.78
0.29
3.95%
4.65%
—
15.03
Div yield (avg)%
30.14
31.53
32.81
30.80
29.20
29.98
32.91
34.56
33.10
35.66
18.62
33.10
32.17
27
28.00
Payout ratio%
8.41
6.82
7.71
6.19
6.54
8.93
6.96
7.20
4.97
5.73
11.37
6.96
6.89
68
30.56
Shares (diluted)M
27.86
26.46
24.98
26.47
27.52
30.98
31.81
30.88
33.97
33.40
29.84
3.95%
1.94%
94
6.71
Buyback yield%
24.96
26.81
27.43
27.48
24.93
22.54
24.47
22.17
20.73
22.87
23.50
22.54
24.70
91
0.688
D/E ratiox
1.555
1.756
1.745
1.820
1.966
1.967
2.185
2.299
2.512
2.448
1.246
2.299
1.967
10
23.02
Enterprise valuezł M
22.04
24.26
21.72
19.75
17.94
19.19
20.37
21.11
22.07
21.53
13.53
3.71%
(1.21%)
46
8.781
LT debtzł M
22.73
23.40
24.65
22.30
23.69
26.20
28.74
30.74
30.23
28.56
6.261
3.81%
2.54%
68
Cost of revenue
7.67%
0.99×
Operating expenses
7.50%
0.97×
Spread over hurdle
(1.72%)