17.46
Revenuezł M
21.83
22.76
23.35
23.27
23.76
24.29
24.57
25.18
25.67
26.40
19.08
2.12%
2.31%
47
17.15
Revenue growth%
33.07
33.71
35.98
38.64
35.77
34.46
35.91
33.19
35.19
33.54
25.71
34.46
34.82
23
29.19
Gross margin%
25.21
23.46
26.07
28.78
28.99
31.27
30.38
29.96
31.09
28.81
8.51
30.38
28.90
12
17.65
Operating margin%
7.70
5.59
6.21
5.97
6.61
3.89
4.99
2.54
3.59
5.30
18.30
3.89
5.44
12
2.26
Net margin%
13.90
12.10
9.67
10.75
12.95
10.33
7.83
10.76
10.31
11.55
4.39
10.33
10.75
10
31.65
P/E ratio (avg)x
22.47
24.14
26.46
29.79
33.49
38.03
41.28
45.38
44.10
48.60
13.82
44.10
35.76
34
33.41
EV/EBITx
48.04
53.52
56.57
57.86
58.83
67.22
75.18
76.68
85.77
96.38
29.42
76.68
63.02
46
26.32
FCF yield (avg)%
27.07
24.53
26.93
25.60
27.85
30.84
32.46
29.54
27.82
26.42
9.91
29.54
27.44
75
6.95
FCF margin%
16.34
18.95
17.07
18.46
15.97
13.23
14.47
15.16
13.93
16.61
25.68
14.47
16.15
59
1.280
FCF / Net incomex
1.236
1.188
1.265
1.494
1.669
1.645
1.870
2.208
2.189
2.420
1.447
2.189
1.657
31
16.19
ROIC%
25.60
27.67
29.41
30.80
28.62
29.98
32.31
34.97
37.43
36.96
8.33
34.97
30.39
20
3.08
Return on equity%
10.77
12.41
12.68
12.98
14.02
14.17
14.43
17.10
14.58
15.40
28.26
14.58
14.10
87
4.65
Return on assets%
15.20
13.30
10.50
11.22
12.05
12.94
14.33
13.30
15.07
13.10
17.80
13.30
13.20
63
0.20
EPSzł
0.66
0.70
0.69
0.66
0.72
0.72
0.77
0.87
0.93
0.96
0.22
5.88%
4.99%
—
5.27
EPS growth%
10.36
11.44
11.61
13.90
15.06
17.00
14.60
13.89
12.80
14.08
4.80
14.08
13.89
28
0.30
Bookvalue per shzł
0.24
0.24
0.23
0.26
0.27
0.26
0.26
0.26
0.30
0.32
0.14
4.01%
3.78%
—
0.68
FCF per sharezł
0.80
0.81
0.82
0.90
0.92
1.01
1.03
1.07
1.24
1.33
0.13
7.76%
6.34%
—
0.67
Dividend per shzł
0.68
0.74
0.74
0.71
0.77
0.82
0.76
0.72
0.78
0.85
0.46
2.12%
3.28%
—
14.36
Div yield (avg)%
21.02
19.34
18.61
20.53
20.06
19.91
17.06
15.78
16.94
16.98
17.77
16.98
18.97
94
23.51
Payout ratio%
29.17
27.28
27.31
24.73
24.46
21.91
23.62
21.79
23.30
21.39
17.15
21.91
24.04
62
11.74
Shares (diluted)M
9.953
10.02
9.412
10.12
9.836
9.446
10.36
10.14
11.18
11.70
12.11
3.53%
1.08%
53
9.57
Buyback yield%
18.75
18.61
20.46
22.46
20.24
21.26
20.08
18.64
19.65
18.94
16.38
19.65
19.86
55
0.651
D/E ratiox
1.314
1.316
1.391
1.592
1.565
1.673
1.818
1.722
1.922
2.105
0.325
1.818
1.633
64
19.22
Enterprise valuezł M
23.41
24.96
23.99
24.33
25.71
26.57
29.36
31.54
31.55
32.21
16.17
4.61%
4.53%
73
6.429
LT debtzł M
11.11
11.89
12.62
12.78
12.64
13.38
13.82
14.85
14.40
15.09
11.93
3.61%
3.47%
20
Cost of revenue
2.44%
1.01×
Operating expenses
2.26%
0.99×
Property and equipment
18.30%
Return on capital
195.92%
Spread over hurdle
182.96%