78.49
Revenuezł M
100.8
99.17
98.73
98.38
98.97
98.86
96.92
97.80
98.75
97.80
81.45
(0.24%)
(0.13%)
95
26.06
Revenue growth%
20.84
20.50
18.70
19.68
18.26
18.09
18.99
21.23
23.82
22.62
5.90
21.23
20.09
36
11.60
Gross margin%
4.86
4.73
5.20
7.51
4.85
5.77
7.06
5.89
3.91
2.83
6.32
5.77
5.03
75
18.82
Operating margin%
14.33
13.11
15.58
13.30
10.40
10.40
10.77
12.36
10.50
7.81
8.62
10.50
11.57
31
8.65
Net margin%
3.84
5.40
2.90
3.38
1.40
0.40
0.40
2.16
0.40
3.35
27.49
0.40
2.53
29
19.87
P/E ratio (avg)x
26.04
26.28
30.81
36.23
36.04
37.04
37.06
37.94
44.43
47.55
27.94
37.94
36.63
62
29.72
EV/EBITx
31.32
28.38
25.01
25.94
22.67
23.48
25.04
23.93
21.59
22.53
29.50
23.48
24.47
88
25.58
FCF yield (avg)%
17.00
17.02
18.27
17.97
18.66
21.01
18.02
17.03
17.63
20.18
18.04
18.02
17.99
5
2.29
FCF margin%
16.93
16.01
14.32
16.46
15.78
14.43
13.80
11.62
12.97
12.38
22.78
12.97
14.38
15
1.720
FCF / Net incomex
2.218
2.322
2.547
2.820
2.672
2.933
3.179
3.423
3.948
4.640
0.694
3.423
2.877
90
10.29
ROIC%
26.53
24.30
23.78
25.32
27.36
28.24
27.68
30.51
31.86
32.75
15.35
30.51
27.52
52
5.24
Return on equity%
12.41
13.33
12.18
12.72
14.88
17.49
18.92
19.21
16.43
13.52
8.19
17.49
14.20
27
11.46
Return on assets%
35.21
33.67
34.30
33.01
31.91
34.24
32.70
31.71
31.88
29.13
14.14
31.88
32.86
38
1.13
EPSzł
0.25
0.22
0.24
0.27
0.29
0.27
0.25
0.24
0.24
0.24
1.22
(3.46%)
(0.83%)
—
17.26
EPS growth%
13.03
12.21
11.22
10.53
8.76
6.51
8.93
11.86
11.85
9.84
18.36
9.84
10.87
22
1.68
Bookvalue per shzł
2.26
2.33
2.34
2.69
2.67
3.04
3.05
3.13
3.61
3.87
1.46
7.72%
7.62%
—
0.30
FCF per sharezł
2.09
2.39
2.34
2.24
2.10
2.29
2.45
2.32
2.44
2.42
1.35
2.90%
1.38%
—
1.52
Dividend per shzł
1.75
1.89
2.06
2.15
2.50
2.92
2.88
3.35
3.38
3.26
0.77
5.49%
7.21%
—
3.93
Div yield (avg)%
0.40
2.77
2.21
4.30
2.44
1.45
4.23
3.27
4.91
3.21
9.42
3.27
2.99
55
12.10
Payout ratio%
16.31
18.44
18.91
17.38
16.49
19.41
21.89
20.08
21.32
20.51
6.00
20.51
19.16
79
47.73
Shares (diluted)M
78.83
91.55
109.6
127.4
131.1
146.6
143.7
159.9
158.5
167.7
47.64
5.04%
8.27%
54
9.36
Buyback yield%
7.55
7.58
10.17
7.62
6.12
7.89
7.89
5.21
4.72
5.75
7.70
5.75
7.57
58
1.565
D/E ratiox
1.980
2.254
2.435
2.322
2.531
2.890
2.653
2.570
2.491
2.348
0.252
2.570
2.463
89
19.48
Enterprise valuezł M
50.47
56.66
58.99
67.01
75.07
74.15
81.16
92.07
109.2
121.0
31.71
10.01%
10.53%
95
116.0
LT debtzł M
85.71
88.73
95.24
91.56
101.9
112.0
126.4
130.5
149.0
156.3
32.75
8.93%
5.70%
82
Cost of revenue
(0.13%)
1.00×
Operating expenses
0.04%
1.02×
Property and equipment
16.72%
Spread over hurdle
(7.34%)