3.496
Revenuezł M
9.702
10.43
11.35
12.21
12.91
13.68
14.90
15.61
16.98
18.33
3.889
7.26%
7.41%
71
9.74
Revenue growth%
8.20
5.39
3.94
3.60
4.31
2.17
3.82
2.97
2.74
2.03
27.35
2.74
3.71
36
25.25
Gross margin%
5.76
3.54
0.78
2.94
2.31
1.72
0.90
2.90
0.40
3.16
25.58
1.72
2.60
70
15.10
Operating margin%
17.32
19.50
20.97
20.26
20.48
21.18
20.00
19.48
16.52
18.08
23.10
19.48
19.75
13
2.88
Net margin%
19.48
21.32
18.86
16.92
18.29
19.69
19.55
17.59
17.77
16.25
28.63
17.77
18.58
67
6.554
P/E ratio (avg)x
14.67
16.35
18.33
19.74
22.14
22.82
24.87
25.84
27.74
30.86
22.60
25.84
22.48
34
11.33
EV/EBITx
39.71
40.53
42.71
40.51
38.76
42.49
46.80
44.61
43.83
43.67
25.01
43.83
42.60
62
14.97
FCF yield (avg)%
19.36
22.07
23.24
20.50
18.92
20.69
20.80
18.37
20.63
21.73
23.41
20.69
20.66
5
6.73
FCF margin%
22.46
22.86
25.65
27.30
29.62
29.29
31.59
32.91
35.30
36.16
4.54
32.91
29.45
88
0.994
FCF / Net incomex
0.686
0.701
0.663
0.724
0.705
0.694
0.683
0.704
0.675
0.755
1.173
0.694
0.698
64
15.78
ROIC%
11.93
10.31
12.48
14.13
14.71
15.54
16.01
17.17
19.18
19.48
20.63
17.17
15.12
93
11.14
Return on equity%
24.47
25.10
27.13
27.23
26.76
29.55
26.97
29.20
31.13
28.21
16.58
29.20
27.18
28
23.47
Return on assets%
7.02
6.75
5.73
6.01
8.40
8.01
8.56
5.82
7.19
4.48
5.20
7.19
6.88
76
0.26
EPSzł
0.35
0.34
0.31
0.29
0.30
0.29
0.31
0.31
0.34
0.31
0.29
0.71%
(1.77%)
—
6.47
EPS growth%
16.17
14.05
14.92
17.17
20.01
17.04
17.36
14.57
12.39
11.21
26.17
14.57
15.55
22
0.23
Bookvalue per shzł
0.10
0.09
0.10
0.11
0.10
0.11
0.11
0.12
0.11
0.11
0.28
2.24%
2.32%
—
0.33
FCF per sharezł
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.09
0.10
5.47%
5.39%
—
0.24
Dividend per shzł
0.08
0.08
0.07
0.08
0.07
0.07
0.07
0.06
0.05
0.05
0.16
(6.68%)
(3.80%)
—
29.02
Div yield (avg)%
16.80
15.48
15.51
13.62
10.63
7.94
8.61
10.64
12.63
15.13
21.79
10.64
13.13
65
9.78
Payout ratio%
22.75
22.48
20.88
23.74
24.82
23.18
24.43
27.30
27.80
28.27
11.96
27.30
24.08
53
86.88
Shares (diluted)M
89.05
82.84
81.12
83.75
82.15
79.26
81.57
86.84
79.60
80.85
88.61
(0.32%)
(0.86%)
9
18.39
Buyback yield%
26.86
28.22
27.02
29.07
31.72
29.38
31.28
30.09
28.18
30.90
11.59
30.09
29.22
60
0.351
D/E ratiox
1.794
1.987
1.938
2.072
2.112
2.092
2.392
2.448
2.793
3.159
1.155
2.448
2.102
38
10.53
Enterprise valuezł M
32.53
31.42
33.79
34.55
39.86
38.39
38.26
37.98
38.41
43.10
6.080
1.58%
3.76%
92
23.02
LT debtzł M
17.97
16.92
17.15
16.52
18.59
17.75
18.69
20.32
18.48
19.85
13.41
1.33%
2.22%
13
Cost of revenue
7.58%
1.02×
Operating expenses
7.36%
1.00×
Property and equipment
16.34%
Spread over hurdle
14.22%