56.73
Revenuezł M
42.76
44.85
46.84
48.91
50.56
53.35
56.26
57.76
59.38
62.63
62.20
4.37%
4.36%
70
11.14
Revenue growth%
28.48
30.54
32.89
33.74
36.13
35.44
36.42
35.11
32.27
34.46
6.79
35.11
34.10
82
9.63
Gross margin%
20.36
20.77
20.34
22.79
21.75
21.56
21.47
23.65
24.13
21.77
25.36
21.77
21.65
19
13.33
Operating margin%
14.11
14.23
13.44
13.58
11.76
9.03
6.38
4.34
2.22
3.11
15.40
4.34
10.40
13
5.23
Net margin%
30.53
27.55
29.78
27.35
24.63
25.03
22.71
24.69
27.41
30.20
13.55
25.03
27.38
23
7.049
P/E ratio (avg)x
14.18
14.67
16.52
19.63
20.08
21.75
26.07
26.06
29.19
34.13
12.11
26.07
20.92
82
8.090
EV/EBITx
9.329
9.952
10.79
11.26
10.32
10.69
10.09
9.626
8.975
9.871
18.25
9.871
10.02
89
9.58
FCF yield (avg)%
22.50
19.67
18.31
18.09
16.51
15.99
17.42
18.25
20.06
18.32
11.07
18.25
18.28
88
23.36
FCF margin%
14.02
15.25
17.29
14.44
16.08
13.38
13.93
13.22
14.47
16.34
9.91
13.93
14.45
45
0.926
FCF / Net incomex
1.051
0.942
1.040
1.118
1.164
1.201
1.324
1.440
1.612
1.794
0.253
1.440
1.182
18
20.16
ROIC%
8.48
9.87
11.94
11.97
10.66
10.77
11.29
9.92
10.52
7.71
8.01
10.52
10.59
13
14.38
Return on equity%
15.32
13.00
13.25
13.23
12.17
9.20
12.01
10.35
8.82
10.00
17.97
10.00
12.09
74
7.53
Return on assets%
9.92
10.34
8.15
7.40
5.01
3.63
4.01
6.94
9.59
11.81
12.54
6.94
7.78
42
2.11
EPSzł
0.24
0.22
0.19
0.20
0.19
0.17
0.18
0.18
0.17
0.18
2.25
(0.86%)
(3.38%)
—
25.38
EPS growth%
0.40
0.40
1.44
3.31
6.27
4.88
4.24
1.75
0.40
1.96
7.28
1.96
1.85
39
1.07
Bookvalue per shzł
0.81
0.86
0.96
1.01
0.94
0.93
0.99
1.12
1.12
1.03
0.51
1.69%
2.28%
—
1.82
FCF per sharezł
1.00
0.90
0.78
0.72
0.65
0.59
0.56
0.53
0.54
0.53
0.39
(4.10%)
(5.28%)
—
0.93
Dividend per shzł
1.90
2.13
2.24
2.45
2.54
2.44
2.35
2.56
2.84
2.85
2.07
2.39%
3.51%
—
18.13
Div yield (avg)%
6.37
5.06
5.57
2.74
1.35
2.96
5.74
8.14
10.54
12.92
14.28
8.14
5.65
48
19.87
Payout ratio%
20.67
21.69
22.44
23.10
25.22
27.12
29.28
30.40
32.76
30.47
19.83
30.40
26.17
49
50.01
Shares (diluted)M
43.70
39.13
40.24
41.69
45.12
40.20
43.40
42.05
40.28
36.19
50.42
(4.31%)
(3.07%)
33
9.00
Buyback yield%
22.83
24.98
23.93
22.31
21.09
22.41
19.47
16.60
16.49
14.31
7.34
16.60
21.70
28
1.737
D/E ratiox
2.165
2.160
2.442
2.747
3.171
3.616
3.906
4.253
4.243
4.699
1.773
4.243
3.393
51
14.41
Enterprise valuezł M
37.91
36.34
32.07
34.78
37.90
35.68
35.68
37.24
37.95
35.58
15.23
(1.25%)
(0.62%)
23
68.74
LT debtzł M
47.58
50.74
48.99
48.75
56.69
61.83
58.93
61.12
68.21
64.17
25.72
2.51%
3.89%
79
Cost of revenue
4.44%
1.01×
Operating expenses
4.80%
1.04×
Goodwill & intangibles
18.00%
Property and equipment
16.58%