38.38
Revenuezł M
49.50
49.68
51.41
53.27
54.40
56.32
57.90
59.37
60.62
60.15
40.84
2.03%
1.88%
7
29.21
Revenue growth%
5.21
7.70
8.41
8.57
8.23
7.18
9.96
9.61
10.92
11.12
13.75
9.96
8.49
7
2.69
Gross margin%
5.08
6.89
5.46
4.80
2.96
4.36
4.03
6.40
9.27
9.43
3.13
6.40
5.27
11
19.48
Operating margin%
4.35
7.05
7.85
6.08
7.45
8.32
8.89
7.04
5.31
7.88
6.75
7.88
7.25
25
14.87
Net margin%
23.36
22.99
24.41
24.80
26.07
28.27
26.24
27.06
26.17
25.15
5.48
26.24
25.61
5
17.43
P/E ratio (avg)x
13.92
16.81
17.50
20.53
22.08
22.22
24.11
23.92
23.85
25.88
26.02
23.92
22.15
86
19.14
EV/EBITx
16.82
17.54
18.99
22.02
22.56
21.10
21.84
21.86
23.96
26.78
28.91
21.86
21.85
82
26.69
FCF yield (avg)%
12.48
10.94
10.30
9.93
8.96
7.15
6.82
7.55
5.10
4.44
15.77
6.82
8.26
21
24.23
FCF margin%
15.20
17.16
15.87
16.58
14.79
17.42
15.47
16.09
17.43
18.49
16.44
17.42
16.33
89
1.202
FCF / Net incomex
0.566
0.494
0.431
0.400
0.386
0.390
0.413
0.373
0.374
0.386
0.764
0.386
0.395
82
5.67
ROIC%
7.18
7.74
5.51
3.86
6.00
3.04
4.86
3.61
4.04
1.93
22.94
3.61
4.45
88
20.27
Return on equity%
17.77
16.90
14.93
16.52
14.45
15.17
16.54
18.64
18.76
17.15
28.49
17.15
16.72
29
19.17
Return on assets%
24.79
27.44
29.58
32.32
31.01
30.43
31.22
29.83
27.59
25.27
14.96
29.83
29.70
27
13.51
EPSzł
13.40
15.26
17.24
16.87
15.66
17.47
16.74
15.20
15.29
16.76
14.76
1.37%
3.02%
—
29.02
EPS growth%
21.64
18.97
17.40
17.46
16.73
14.17
16.49
16.34
19.24
18.44
4.15
16.49
17.43
39
4.36
Bookvalue per shzł
3.09
2.84
2.48
2.46
2.22
1.96
2.09
1.96
1.78
1.73
12.30
(4.87%)
(6.92%)
—
6.85
FCF per sharezł
29.19
33.29
38.36
39.67
43.40
45.25
44.86
51.06
51.34
58.27
9.27
6.07%
8.48%
—
25.12
Dividend per shzł
23.94
27.24
28.05
30.78
35.51
41.61
44.50
52.03
52.81
51.92
11.73
7.89%
7.84%
—
19.85
Div yield (avg)%
30.65
27.94
28.10
27.43
29.24
32.13
32.27
34.62
31.84
34.83
11.22
32.27
31.25
81
4.53
Payout ratio%
9.61
9.56
10.03
11.28
11.20
10.93
12.32
14.16
12.81
14.74
4.11
12.81
11.24
79
1.457
Shares (diluted)M
1.951
2.145
2.077
2.206
2.588
2.992
3.210
3.649
3.808
4.144
1.492
9.87%
7.83%
56
25.41
Buyback yield%
27.95
25.00
23.99
23.18
20.50
20.90
22.52
25.21
26.86
24.19
6.03
24.19
24.09
71
1.578
D/E ratiox
2.879
2.967
3.164
3.654
3.745
3.702
3.861
3.705
4.210
4.757
1.111
3.861
3.704
72
36.18
Enterprise valuezł M
57.39
61.10
63.82
74.07
80.04
89.26
92.52
99.65
107.3
110.5
47.89
6.67%
6.94%
50
54.74
LT debtzł M
48.60
57.20
62.25
63.85
69.37
80.26
93.91
103.8
111.7
123.2
15.24
12.16%
9.30%
46
Cost of revenue
2.14%
1.03×
Operating expenses
1.39%
0.95×
Property and equipment
17.25%
Spread over hurdle
63.65%