10.34
Revenuezł M
8.883
9.632
10.38
11.01
11.63
12.35
12.85
13.51
14.22
15.41
10.73
5.79%
6.12%
59
16.01
Revenue growth%
18.05
16.82
17.88
16.39
14.95
16.03
16.23
18.80
18.71
17.33
19.60
17.33
17.08
93
22.91
Gross margin%
5.42
7.71
9.04
9.65
9.34
9.53
9.94
9.55
11.94
10.40
26.41
9.94
9.54
8
24.91
Operating margin%
26.62
29.56
27.70
28.59
31.42
28.59
26.39
25.33
25.94
28.26
23.34
26.39
27.98
65
24.84
Net margin%
13.72
13.11
13.21
13.23
16.01
18.43
19.47
18.97
16.45
17.18
22.94
18.43
16.23
64
30.43
P/E ratio (avg)x
35.79
34.86
35.77
38.37
36.79
39.80
40.18
44.37
46.20
43.01
33.62
43.01
39.09
38
24.27
EV/EBITx
11.99
12.01
12.97
13.67
13.79
13.62
13.76
13.93
14.48
14.88
10.92
13.93
13.71
36
19.21
FCF yield (avg)%
23.06
25.54
24.85
27.74
30.15
32.04
30.14
29.86
27.35
26.28
12.87
29.86
27.54
50
8.78
FCF margin%
19.37
18.38
16.81
14.56
15.78
18.49
19.09
18.90
19.62
17.06
14.96
18.90
18.43
54
1.399
FCF / Net incomex
2.168
2.160
2.415
2.799
3.013
3.214
3.362
3.925
4.054
4.147
1.458
3.925
3.113
46
16.54
ROIC%
7.44
9.70
12.57
11.26
13.61
11.85
11.41
11.27
11.40
10.79
18.80
11.40
11.33
82
17.04
Return on equity%
1.37
1.95
1.65
2.69
4.31
4.47
7.10
5.75
3.66
6.52
4.44
5.75
3.99
14
15.02
Return on assets%
13.60
12.84
10.13
9.93
9.61
10.52
9.30
10.80
12.42
9.53
2.17
10.52
10.32
19
0.21
EPSzł
0.06
0.05
0.05
0.05
0.06
0.06
0.05
0.06
0.07
0.07
0.23
3.41%
1.93%
—
19.12
EPS growth%
6.36
5.66
5.98
3.32
2.65
1.93
4.77
4.97
7.49
5.81
16.28
4.97
5.32
67
0.10
Bookvalue per shzł
0.23
0.22
0.19
0.20
0.21
0.23
0.23
0.25
0.26
0.28
0.20
5.35%
2.19%
—
0.23
FCF per sharezł
0.12
0.14
0.14
0.17
0.20
0.23
0.26
0.26
0.31
0.32
0.08
9.69%
10.70%
—
0.03
Dividend per shzł
0.16
0.17
0.15
0.15
0.15
0.15
0.15
0.13
0.12
0.11
0.09
(5.95%)
(4.19%)
—
17.74
Div yield (avg)%
25.17
25.36
24.53
23.33
24.13
23.19
24.62
23.90
21.47
23.92
20.66
23.90
24.02
50
12.18
Payout ratio%
18.62
17.99
17.94
18.01
18.27
20.03
20.80
18.53
20.35
19.87
19.00
20.03
18.57
51
26.58
Shares (diluted)M
39.30
43.58
45.55
47.87
52.38
52.66
61.24
73.96
82.16
92.67
26.09
12.09%
9.86%
51
17.68
Buyback yield%
10.71
12.69
14.34
15.70
16.73
18.80
18.42
18.87
18.45
21.28
15.07
18.80
17.57
58
1.641
D/E ratiox
0.171
0.171
0.166
0.174
0.164
0.153
0.169
0.168
0.166
0.181
0.242
0.168
0.168
36
3.505
Enterprise valuezł M
12.86
14.92
15.42
14.56
15.42
15.66
16.29
18.57
20.52
21.55
1.196
6.93%
4.86%
62
13.26
LT debtzł M
16.01
15.58
15.98
18.10
20.40
22.11
21.13
22.67
23.45
25.37
11.35
4.46%
4.32%
78
Cost of revenue
6.12%
1.00×
Operating expenses
6.09%
1.00×
Property and equipment
14.39%
Spread over hurdle
(3.22%)