8.780
Revenuezł M
31.93
33.37
35.48
37.14
38.90
41.22
43.03
45.16
47.01
48.44
9.599
4.48%
4.96%
53
20.78
Revenue growth%
2.34
5.18
3.63
1.60
4.07
5.82
7.59
5.08
7.71
7.55
13.78
7.55
5.13
16
22.52
Gross margin%
28.30
30.32
28.01
27.84
29.87
26.91
28.11
28.18
29.03
28.55
26.89
28.18
28.24
52
15.71
Operating margin%
30.80
30.41
32.16
31.10
29.19
29.01
31.94
30.07
28.52
30.08
6.96
30.07
30.24
76
9.90
Net margin%
9.72
7.77
9.71
7.88
7.34
7.35
6.66
5.04
2.96
4.74
11.33
5.04
7.34
39
10.52
P/E ratio (avg)x
6.232
5.982
5.744
6.100
5.641
5.134
5.333
4.708
5.002
4.755
36.21
5.002
5.487
26
37.44
EV/EBITx
33.64
32.06
33.45
34.02
35.91
41.53
47.88
48.09
53.58
62.00
33.84
48.09
38.72
51
28.76
FCF yield (avg)%
22.82
21.32
18.52
21.34
19.07
21.68
22.40
21.03
22.29
20.77
7.85
21.68
21.33
66
10.47
FCF margin%
23.33
20.44
20.87
18.35
15.71
18.40
16.11
13.89
14.34
16.69
6.65
16.11
17.52
76
1.316
FCF / Net incomex
1.155
1.226
1.256
1.370
1.355
1.478
1.666
1.740
1.838
2.183
1.519
1.740
1.424
85
4.27
ROIC%
5.57
3.15
1.62
4.00
4.90
4.08
4.40
6.38
7.16
6.91
22.53
6.38
4.65
40
25.41
Return on equity%
26.44
29.31
31.73
31.35
31.85
28.91
27.89
27.29
28.17
27.45
23.15
27.89
28.54
58
28.01
Return on assets%
1.92
0.64
3.18
1.90
2.71
2.62
1.29
3.79
4.54
5.23
8.64
3.79
2.66
68
0.34
EPSzł
0.50
0.55
0.59
0.57
0.61
0.70
0.82
0.93
0.91
0.95
0.36
9.21%
7.48%
—
27.78
EPS growth%
15.39
13.06
10.23
8.81
9.51
12.48
14.10
15.81
14.34
12.83
18.01
14.10
12.94
92
0.22
Bookvalue per shzł
0.20
0.20
0.21
0.24
0.26
0.31
0.30
0.30
0.30
0.36
0.07
6.22%
6.53%
—
0.34
FCF per sharezł
0.22
0.23
0.24
0.28
0.30
0.32
0.36
0.39
0.43
0.45
0.35
8.39%
6.60%
—
0.22
Dividend per shzł
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.07
3.43%
2.38%
—
12.07
Div yield (avg)%
34.52
33.09
35.37
34.22
35.60
33.86
34.70
34.04
33.05
35.29
18.41
34.04
34.37
35
8.95
Payout ratio%
17.34
15.80
17.98
18.09
15.83
14.88
12.88
13.11
12.75
12.53
4.08
12.88
15.34
83
47.39
Shares (diluted)M
28.83
26.39
25.41
24.78
24.14
21.57
19.25
20.42
21.17
20.83
45.48
(2.90%)
(3.57%)
42
8.94
Buyback yield%
12.65
10.18
9.71
7.43
9.32
8.69
7.93
8.25
11.18
9.50
5.19
8.69
9.41
91
1.556
D/E ratiox
0.412
0.426
0.414
0.443
0.501
0.571
0.641
0.685
0.725
0.743
1.114
0.685
0.536
82
52.15
Enterprise valuezł M
33.77
34.74
30.78
31.88
33.90
36.95
37.01
35.04
34.10
30.83
50.73
(1.88%)
(0.01%)
64
40.38
LT debtzł M
48.96
53.74
60.16
61.01
64.43
69.33
66.14
69.31
80.75
91.97
41.11
7.38%
5.95%
25
Cost of revenue
4.91%
0.99×
Operating expenses
5.45%
1.05×
Property and equipment
19.49%
Goodwill & intangibles
15.58%
Spread over hurdle
18.16%