24.30
Revenuezł M
81.82
82.74
82.67
85.07
88.28
89.58
93.05
94.02
95.08
98.94
25.83
2.31%
2.06%
21
4.28
Revenue growth%
22.89
24.89
27.43
30.24
31.74
29.55
31.95
30.11
30.46
28.52
7.81
30.11
29.83
55
20.01
Gross margin%
8.61
9.49
8.22
8.99
7.13
8.58
5.67
3.62
6.57
5.27
25.88
5.67
7.68
6
26.61
Operating margin%
8.65
8.05
9.99
12.24
11.69
8.91
7.49
8.88
11.49
12.21
8.94
8.91
9.45
12
19.82
Net margin%
6.49
5.76
3.23
0.40
0.80
0.40
0.40
0.40
0.40
0.40
23.57
0.40
0.40
32
23.68
P/E ratio (avg)x
34.90
34.10
33.25
34.25
35.62
37.92
36.40
33.97
31.43
30.67
7.246
33.97
34.17
67
29.87
EV/EBITx
26.10
24.53
25.23
23.05
26.32
26.28
29.52
27.45
25.70
26.75
6.758
26.75
26.19
75
11.30
FCF yield (avg)%
21.16
23.12
22.51
24.95
23.04
25.96
28.25
29.39
32.02
29.50
19.57
29.39
25.45
73
16.55
FCF margin%
29.76
27.61
26.22
28.12
27.71
25.41
24.82
24.13
26.22
27.24
18.86
25.41
26.73
39
1.176
FCF / Net incomex
2.428
2.614
2.767
2.803
3.202
3.001
3.443
3.781
3.942
4.165
0.712
3.781
3.101
15
7.68
ROIC%
16.20
18.09
18.38
17.14
18.63
18.99
18.85
20.15
18.92
20.72
9.98
18.99
18.74
15
29.90
Return on equity%
11.19
9.74
11.28
12.59
12.85
15.19
13.48
10.66
11.28
10.86
28.96
11.28
11.28
87
18.48
Return on assets%
19.73
18.89
20.93
23.37
23.53
22.66
22.91
23.26
22.36
21.30
20.02
22.66
22.51
9
3.64
EPSzł
11.55
10.74
11.38
11.45
10.02
8.77
8.17
7.14
6.80
5.98
3.81
(9.82%)
(6.75%)
—
20.76
EPS growth%
26.47
26.86
24.89
24.02
26.35
24.19
22.75
22.19
20.79
19.06
16.10
22.19
24.10
22
5.34
Bookvalue per shzł
4.21
4.60
4.78
4.51
4.00
3.78
3.86
3.89
4.23
4.29
17.67
1.41%
(0.61%)
—
14.87
FCF per sharezł
23.26
25.32
26.25
23.58
24.86
26.33
25.23
24.47
21.51
22.88
7.70
(1.65%)
0.84%
—
12.32
Dividend per shzł
18.85
17.09
16.15
18.20
19.42
17.55
19.37
20.47
20.07
19.89
7.44
0.48%
0.82%
—
24.66
Div yield (avg)%
11.43
10.01
9.84
10.90
11.84
12.77
12.59
15.29
17.52
17.50
21.34
15.29
12.21
10
18.91
Payout ratio%
14.66
13.45
14.61
12.67
14.04
12.03
12.20
10.91
12.51
11.84
5.40
12.03
12.59
61
1.577
Shares (diluted)M
2.619
2.729
2.739
3.056
3.553
4.145
4.069
4.348
5.090
5.746
1.611
10.09%
9.31%
68
10.63
Buyback yield%
5.03
6.95
6.84
4.45
6.49
4.49
2.05
0.40
0.40
0.40
20.11
0.40
4.47
95
0.590
D/E ratiox
0.106
0.110
0.116
0.117
0.121
0.130
0.130
0.135
0.146
0.159
1.189
0.135
0.125
93
66.94
Enterprise valuezł M
17.76
19.02
19.05
20.26
20.25
21.47
19.85
19.22
20.94
21.37
31.22
1.09%
1.06%
71
63.31
LT debtzł M
26.40
23.59
20.35
18.36
16.91
16.73
14.96
14.33
14.25
14.62
52.51
(2.88%)
(5.37%)
68
Cost of revenue
1.65%
0.96×
Operating expenses
2.82%
1.08×
Property and equipment
17.04%
Cash and investments
16.01%
Spread over hurdle
34.77%