38.42
Revenuezł M
37.96
38.49
39.69
39.44
40.10
40.69
41.67
42.57
43.81
43.70
41.57
1.73%
1.75%
41
8.99
Revenue growth%
18.98
18.41
15.66
13.32
14.34
14.33
15.37
15.70
17.93
16.50
20.04
15.70
15.68
25
11.71
Gross margin%
23.56
23.04
23.71
24.51
27.28
27.90
29.02
26.07
23.90
21.37
8.93
26.07
24.21
33
4.80
Operating margin%
5.94
5.05
2.60
1.98
4.96
4.68
3.99
2.69
0.40
0.40
10.21
2.69
3.34
23
7.09
Net margin%
6.51
4.55
5.39
7.99
10.63
8.71
9.73
10.98
9.36
6.74
6.50
9.36
8.35
34
36.23
P/E ratio (avg)x
15.24
15.17
16.30
16.39
17.22
17.32
18.92
17.82
17.31
16.27
14.21
17.32
16.80
27
19.58
EV/EBITx
25.79
27.91
29.78
29.63
32.78
36.39
32.43
31.33
35.03
31.92
14.34
32.43
31.62
48
9.77
FCF yield (avg)%
27.56
26.72
25.33
27.56
27.12
24.25
22.36
23.31
23.02
22.71
28.58
23.02
24.79
89
23.43
FCF margin%
15.36
16.15
14.58
17.08
14.25
15.76
16.30
17.31
16.58
16.30
28.83
16.30
16.23
41
0.734
FCF / Net incomex
2.244
2.371
2.702
2.912
2.699
2.622
2.956
3.001
2.956
3.028
1.652
2.956
2.807
23
3.59
ROIC%
19.35
21.74
22.09
20.85
23.78
24.55
23.88
24.91
26.37
26.56
22.47
24.91
23.83
77
23.51
Return on equity%
10.26
10.92
12.81
12.63
9.80
10.94
11.73
8.94
7.80
10.62
23.07
10.62
10.77
29
8.13
Return on assets%
10.99
13.08
11.89
11.64
13.44
10.45
11.01
12.00
14.68
14.90
2.35
12.00
11.94
29
0.09
EPSzł
0.16
0.18
0.21
0.21
0.26
0.26
0.28
0.29
0.35
0.41
0.11
9.54%
10.10%
—
28.06
EPS growth%
23.96
23.34
23.31
22.36
24.35
25.01
24.21
21.30
22.23
20.96
25.97
22.23
23.33
20
0.04
Bookvalue per shzł
0.03
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.03
0.03
0.11
(2.82%)
(1.02%)
—
0.11
FCF per sharezł
0.15
0.16
0.15
0.15
0.15
0.17
0.18
0.20
0.23
0.23
0.05
9.31%
5.62%
—
0.11
Dividend per shzł
0.13
0.15
0.15
0.18
0.19
0.22
0.24
0.24
0.26
0.31
0.11
9.78%
10.52%
—
13.28
Div yield (avg)%
22.30
22.02
20.76
23.72
26.43
28.08
30.75
32.84
32.21
33.45
23.12
32.21
27.25
20
2.83
Payout ratio%
25.01
22.39
22.35
19.81
21.73
19.36
21.13
19.86
21.56
21.35
7.59
21.13
21.46
16
120.0
Shares (diluted)M
93.18
98.22
104.1
95.16
101.6
97.30
94.32
98.91
91.29
98.80
115.2
(0.56%)
0.12%
69
11.68
Buyback yield%
9.71
9.01
7.03
6.95
9.10
11.47
12.33
9.99
11.30
12.48
4.77
11.47
9.85
94
1.622
D/E ratiox
1.414
1.397
1.436
1.416
1.353
1.414
1.552
1.469
1.565
1.744
1.472
1.552
1.426
72
41.83
Enterprise valuezł M
20.17
18.39
17.64
16.37
18.18
18.59
17.72
19.66
20.11
22.41
11.88
4.27%
0.32%
32
26.41
LT debtzł M
28.72
30.35
31.22
32.13
33.48
31.59
33.83
37.71
34.67
31.14
40.11
(1.44%)
0.60%
15
Cost of revenue
2.09%
1.03×
Operating expenses
1.24%
0.95×
Property and equipment
17.78%