7.527
Revenuezł M
8.850
9.438
10.17
10.88
11.47
12.14
12.71
13.31
13.82
14.48
8.237
4.78%
5.80%
68
11.92
Revenue growth%
7.65
8.42
7.63
6.10
5.31
5.00
4.05
4.21
3.45
2.42
7.46
4.05
5.16
11
3.19
Gross margin%
16.18
18.25
19.03
17.22
14.51
16.98
19.14
20.48
18.64
16.95
15.07
18.64
17.74
64
14.17
Operating margin%
25.19
27.12
29.43
26.71
27.38
25.00
25.03
25.78
23.25
21.31
8.17
25.00
25.48
11
11.25
Net margin%
29.51
32.09
34.05
36.25
39.25
40.96
38.65
38.24
38.37
37.21
25.69
38.37
37.72
82
8.607
P/E ratio (avg)x
25.56
26.92
27.69
29.80
29.77
33.07
30.73
34.78
35.44
35.03
16.81
34.78
30.27
52
37.02
EV/EBITx
34.57
38.71
38.90
44.34
46.90
44.78
48.36
45.90
44.84
48.96
32.99
45.90
44.81
66
9.92
FCF yield (avg)%
4.15
6.31
3.74
0.90
0.40
0.40
2.05
1.98
4.64
3.26
16.93
2.05
2.65
53
10.73
FCF margin%
20.18
18.36
20.00
18.11
17.30
18.72
20.12
21.56
22.70
19.91
14.13
20.12
19.96
33
0.588
FCF / Net incomex
1.055
0.950
0.899
0.859
0.865
0.957
1.004
0.930
1.033
0.983
0.916
0.983
0.954
28
24.84
ROIC%
15.12
16.97
19.00
16.68
16.23
15.49
13.77
15.21
17.79
17.99
18.21
15.49
16.45
19
19.55
Return on equity%
10.46
8.01
7.71
6.63
8.92
10.12
9.08
8.37
5.56
3.41
7.22
8.37
8.19
37
10.05
Return on assets%
14.40
12.28
10.91
8.51
8.55
6.87
7.88
5.91
5.94
3.70
21.81
5.94
8.20
53
0.26
EPSzł
0.90
0.95
1.13
1.32
1.57
1.56
1.62
1.94
2.17
2.08
0.26
5.82%
8.82%
—
4.98
EPS growth%
6.05
4.13
6.61
7.02
5.17
3.11
3.07
5.03
5.22
8.05
13.56
5.03
5.19
8
0.52
Bookvalue per shzł
1.49
1.59
1.59
1.52
1.68
1.92
1.83
2.04
2.07
1.97
0.28
3.22%
4.47%
—
0.56
FCF per sharezł
0.26
0.29
0.34
0.36
0.35
0.39
0.38
0.36
0.38
0.41
0.91
3.26%
5.47%
—
0.89
Dividend per shzł
0.28
0.30
0.26
0.25
0.27
0.26
0.25
0.24
0.26
0.25
0.71
(1.44%)
(1.41%)
—
11.28
Div yield (avg)%
3.97
6.44
5.23
8.18
8.74
6.37
7.49
4.68
6.30
8.15
27.62
6.37
6.41
77
13.79
Payout ratio%
12.26
11.68
13.16
10.39
11.21
11.80
12.44
12.11
14.00
16.61
9.32
12.44
12.19
43
7.821
Shares (diluted)M
11.86
13.50
13.35
14.43
17.05
19.31
18.53
17.91
17.13
18.09
7.468
1.19%
5.81%
48
19.92
Buyback yield%
12.39
10.77
8.69
9.99
12.42
9.70
9.35
7.98
7.12
4.44
24.01
7.98
9.53
22
1.053
D/E ratiox
0.589
0.638
0.671
0.654
0.716
0.713
0.724
0.764
0.719
0.741
0.856
0.724
0.714
18
10.82
Enterprise valuezł M
8.741
10.13
10.23
10.22
11.74
11.42
11.11
12.82
12.66
14.09
1.697
3.72%
5.86%
89
4.317
LT debtzł M
5.251
5.648
5.843
5.288
5.423
5.812
6.117
5.895
6.654
6.410
9.433
3.40%
1.02%
15
Cost of revenue
5.72%
0.99×
Operating expenses
5.58%
0.98×
Property and equipment
18.28%