3.476
Revenuezł M
24.48
25.09
25.71
26.63
27.60
28.29
28.80
29.39
30.52
31.53
3.826
2.70%
2.59%
7
6.85
Revenue growth%
14.61
16.06
18.02
17.70
18.40
19.55
17.22
15.62
15.21
16.28
22.86
16.28
16.75
45
5.65
Gross margin%
4.11
6.40
3.65
2.75
0.90
0.40
0.40
3.06
1.56
0.40
4.33
0.40
2.15
46
26.88
Operating margin%
4.07
3.32
2.50
4.84
4.65
3.31
1.31
3.77
6.65
4.99
7.67
3.77
3.92
80
27.04
Net margin%
27.44
26.09
26.27
27.75
30.10
30.50
29.72
26.83
28.42
25.81
25.90
28.42
27.60
20
25.46
P/E ratio (avg)x
28.89
30.86
29.54
30.47
30.94
29.15
29.12
28.89
26.45
25.85
37.27
28.89
29.13
65
37.55
EV/EBITx
22.67
26.45
28.08
29.05
34.43
34.12
32.78
32.99
38.44
40.50
23.35
34.12
32.89
69
10.51
FCF yield (avg)%
1.75
1.36
0.44
0.99
0.40
0.65
0.40
3.16
2.73
1.32
24.92
1.32
1.15
42
6.99
FCF margin%
0.40
0.40
1.30
4.22
2.44
0.93
3.90
6.76
9.70
10.87
25.55
6.76
3.17
44
1.686
FCF / Net incomex
2.087
2.263
2.561
2.880
2.769
3.127
3.192
3.007
3.267
3.370
1.423
3.192
2.943
8
27.12
ROIC%
2.24
3.38
1.10
2.33
2.65
5.29
3.98
1.74
2.11
0.98
15.92
2.11
2.29
63
15.66
Return on equity%
23.11
26.10
27.75
26.62
26.08
26.27
27.07
25.40
27.00
28.54
15.98
27.00
26.44
78
2.13
Return on assets%
22.84
25.04
22.43
20.43
17.79
17.60
15.78
16.75
18.36
17.96
13.32
17.60
18.16
72
0.14
EPSzł
0.26
0.26
0.26
0.28
0.27
0.31
0.34
0.33
0.40
0.43
0.16
9.41%
6.12%
—
27.31
EPS growth%
27.42
25.09
27.38
29.89
31.99
34.31
33.72
31.70
33.70
32.56
7.58
33.70
31.85
43
0.12
Bookvalue per shzł
0.43
0.48
0.48
0.47
0.55
0.55
0.55
0.55
0.57
0.64
0.11
3.13%
5.42%
—
0.08
FCF per sharezł
0.33
0.32
0.35
0.39
0.44
0.49
0.45
0.41
0.41
0.47
0.20
1.41%
2.79%
—
0.40
Dividend per shzł
0.67
0.70
0.73
0.81
0.84
0.93
0.90
0.89
0.94
1.12
0.15
6.06%
5.14%
—
12.19
Div yield (avg)%
16.29
16.89
15.71
16.36
15.14
13.20
12.43
10.99
13.00
14.41
5.14
13.00
14.78
74
12.92
Payout ratio%
15.09
17.05
16.53
18.65
20.81
18.44
16.23
15.30
17.18
19.31
29.43
17.18
17.12
83
36.54
Shares (diluted)M
42.70
43.56
47.46
50.74
44.68
45.04
42.45
42.40
36.55
37.58
37.33
(3.40%)
(1.40%)
15
15.59
Buyback yield%
22.52
21.08
20.74
20.39
20.38
17.52
15.24
17.39
19.27
18.41
2.72
17.52
19.83
84
1.389
D/E ratiox
0.773
0.749
0.789
0.938
0.979
1.079
1.102
1.060
1.208
1.425
1.067
1.102
1.019
31
11.15
Enterprise valuezł M
31.96
31.74
37.11
42.74
48.35
56.27
64.26
72.77
71.86
75.03
22.09
9.19%
8.87%
13
18.90
LT debtzł M
4.629
5.082
6.101
6.925
7.144
7.711
7.854
9.317
10.50
10.33
18.30
7.66%
8.62%
78
Cost of revenue
2.67%
1.01×
Operating expenses
2.77%
1.02×
Goodwill & intangibles
16.70%
Property and equipment
16.41%