3.881
Revenuezł M
12.17
12.43
12.40
12.68
12.85
13.10
12.98
13.01
13.19
13.47
4.274
0.95%
1.25%
75
19.61
Revenue growth%
27.01
28.42
30.04
29.53
29.97
28.49
27.26
28.62
30.96
31.54
8.81
28.62
29.07
11
10.92
Gross margin%
10.13
9.99
8.68
7.24
8.61
6.95
9.75
9.31
10.88
12.65
25.94
9.75
9.53
34
9.91
Operating margin%
3.90
6.23
6.90
4.79
3.30
0.73
0.92
0.40
1.42
0.40
11.31
0.73
2.36
37
23.81
Net margin%
9.30
9.47
9.34
7.82
7.49
4.59
5.01
5.26
7.02
9.80
27.02
5.26
7.65
60
35.54
P/E ratio (avg)x
33.01
35.75
35.50
34.86
32.05
29.81
31.03
27.61
30.41
33.09
13.66
30.41
32.53
12
29.92
EV/EBITx
12.04
12.33
11.95
13.14
13.52
14.82
15.06
15.49
15.73
14.42
20.49
15.06
13.97
17
29.84
FCF yield (avg)%
11.17
13.15
15.98
17.09
18.30
17.33
17.77
19.11
20.06
20.50
2.86
19.11
17.55
65
21.94
FCF margin%
18.91
18.69
17.80
20.58
22.57
21.61
23.60
22.28
20.70
18.06
27.00
21.61
20.64
45
1.445
FCF / Net incomex
0.925
0.947
1.089
1.159
1.098
1.258
1.463
1.649
1.645
1.809
0.373
1.645
1.209
76
6.05
ROIC%
5.19
6.66
8.16
5.56
6.00
8.11
7.92
10.09
10.63
10.47
21.60
10.09
8.01
51
23.25
Return on equity%
14.56
16.08
14.00
11.36
14.17
12.28
14.12
16.96
16.88
15.09
2.23
15.09
14.37
48
20.75
Return on assets%
11.27
13.40
12.60
12.94
15.42
16.60
15.19
16.38
18.74
17.93
18.58
16.60
15.30
83
0.51
EPSzł
0.20
0.21
0.24
0.24
0.23
0.24
0.25
0.24
0.27
0.28
0.52
3.95%
3.35%
—
20.35
EPS growth%
1.42
3.67
3.56
1.66
0.56
3.14
2.57
2.25
0.40
2.17
23.78
2.25
2.21
37
0.31
Bookvalue per shzł
0.26
0.28
0.30
0.34
0.35
0.36
0.43
0.42
0.50
0.56
0.64
9.54%
8.82%
—
0.30
FCF per sharezł
0.15
0.15
0.16
0.18
0.19
0.18
0.17
0.17
0.16
0.16
0.34
(2.74%)
0.63%
—
0.47
Dividend per shzł
0.85
0.92
0.99
0.90
0.96
1.06
1.13
1.10
1.14
1.20
0.45
4.56%
4.62%
—
3.63
Div yield (avg)%
19.60
17.60
15.67
17.50
17.71
17.01
19.98
20.14
22.22
25.00
3.31
20.14
18.65
87
29.64
Payout ratio%
26.51
28.79
30.45
32.89
33.47
30.95
31.49
30.90
30.92
31.62
2.24
30.95
30.94
65
10.27
Shares (diluted)M
15.71
17.20
16.78
18.42
18.37
20.16
21.65
25.06
26.83
25.96
10.63
7.16%
6.02%
26
28.53
Buyback yield%
8.32
5.37
7.41
7.23
10.19
9.65
11.27
10.56
8.37
5.46
24.79
9.65
8.35
90
0.555
D/E ratiox
2.632
3.205
3.727
4.295
4.745
4.836
5.147
5.908
6.547
6.797
1.170
5.908
4.791
64
9.226
Enterprise valuezł M
5.677
6.163
5.858
6.266
5.923
5.684
5.480
6.098
5.381
4.792
8.085
(4.15%)
(2.53%)
16
9.383
LT debtzł M
12.32
13.51
14.65
15.98
18.95
18.78
20.41
24.40
26.33
30.83
1.255
10.23%
10.65%
55
Cost of revenue
1.13%
0.99×
Operating expenses
1.29%
1.00×
Spread over hurdle
(0.67%)