21.27
Revenuezł M
17.82
17.98
18.60
18.35
18.82
19.09
19.61
20.26
20.46
20.67
22.24
1.90%
1.52%
22
18.14
Revenue growth%
27.74
28.62
29.48
31.46
30.25
30.37
32.33
30.64
28.12
30.39
21.11
30.39
30.31
57
8.96
Gross margin%
13.12
14.91
15.33
16.39
15.31
13.55
11.55
11.84
14.11
15.72
4.71
13.55
14.51
18
2.77
Operating margin%
3.50
1.57
2.54
2.85
2.56
3.65
3.23
2.94
4.63
3.81
10.87
3.65
3.09
35
20.00
Net margin%
29.19
31.87
29.17
28.17
30.26
31.94
29.29
26.43
28.22
28.05
11.98
28.22
29.18
52
31.04
P/E ratio (avg)x
13.49
14.51
15.97
17.14
19.90
20.46
19.63
21.80
22.54
23.62
28.88
21.80
19.77
79
15.76
EV/EBITx
38.19
41.78
42.86
44.81
50.88
53.81
65.20
68.89
73.72
86.35
24.35
68.89
52.35
89
16.56
FCF yield (avg)%
22.81
20.84
22.50
21.78
23.80
23.02
25.30
25.66
27.94
27.40
21.27
25.66
23.41
34
5.17
FCF margin%
17.36
16.09
16.22
17.77
16.60
14.11
12.03
13.16
12.58
15.00
14.71
13.16
15.55
18
0.765
FCF / Net incomex
0.290
0.265
0.246
0.270
0.297
0.328
0.307
0.314
0.326
0.291
1.546
0.314
0.294
93
24.40
ROIC%
7.45
5.49
5.49
4.33
3.38
4.49
6.80
8.47
7.35
8.24
7.66
7.35
6.14
12
20.26
Return on equity%
24.95
26.13
25.29
22.35
22.49
22.73
23.46
22.75
25.26
24.62
7.74
23.46
24.04
85
2.70
Return on assets%
34.06
31.22
33.58
30.88
28.82
29.29
31.43
29.52
26.62
28.31
26.09
29.29
30.20
89
0.34
EPSzł
0.17
0.17
0.18
0.19
0.19
0.19
0.18
0.16
0.17
0.18
0.37
(0.50%)
(0.29%)
—
21.12
EPS growth%
3.84
1.67
0.40
0.40
0.40
0.40
1.30
4.18
3.85
6.33
8.75
3.85
1.48
34
0.31
Bookvalue per shzł
0.88
0.89
0.88
1.06
1.11
1.34
1.38
1.40
1.57
1.56
0.31
6.98%
6.52%
—
0.11
FCF per sharezł
0.99
1.16
1.21
1.36
1.58
1.83
2.10
2.49
2.56
2.77
0.23
11.84%
11.89%
—
0.59
Dividend per shzł
0.61
0.72
0.72
0.74
0.79
0.78
0.85
0.95
0.98
1.12
0.40
7.25%
6.57%
—
20.07
Div yield (avg)%
26.46
24.73
25.81
24.14
21.37
19.24
17.44
17.24
20.09
17.71
11.99
17.71
20.73
16
10.43
Payout ratio%
23.60
21.31
19.65
18.00
17.07
18.81
21.57
21.85
20.31
18.42
16.52
20.31
19.98
36
44.51
Shares (diluted)M
34.23
31.84
29.52
28.98
25.32
25.83
25.93
26.46
25.22
23.75
45.31
(1.27%)
(4.44%)
52
8.82
Buyback yield%
14.50
15.64
16.36
18.04
18.76
16.22
18.86
21.26
22.81
22.52
29.17
21.26
18.40
24
0.810
D/E ratiox
0.420
0.440
0.469
0.481
0.518
0.559
0.562
0.493
0.488
0.522
0.979
0.522
0.490
68
16.02
Enterprise valuezł M
17.17
19.93
20.26
22.72
25.33
30.41
34.48
35.84
40.50
48.65
22.52
13.94%
12.58%
80
25.57
LT debtzł M
7.938
8.988
9.813
11.23
13.00
14.40
15.05
17.78
17.33
18.40
26.52
7.20%
10.07%
27
Cost of revenue
1.52%
1.00×
Operating expenses
1.66%
1.01×
Property and equipment
16.95%