4.970
Revenuezł M
53.66
54.10
55.80
57.39
59.91
59.93
62.72
64.30
65.35
67.76
5.477
2.50%
2.57%
81
21.90
Revenue growth%
8.64
10.82
10.96
8.70
10.84
12.98
13.47
14.38
11.96
10.69
11.99
12.98
10.90
56
9.83
Gross margin%
17.29
14.85
12.68
13.98
14.16
12.46
11.90
10.22
11.73
9.49
24.01
11.73
12.57
21
22.35
Operating margin%
29.83
31.70
32.23
32.74
29.78
27.77
27.66
30.55
30.28
30.62
12.72
30.28
30.41
55
3.78
Net margin%
9.40
6.54
4.59
5.14
6.14
3.93
3.42
2.41
0.83
3.15
3.90
3.15
4.26
89
25.43
P/E ratio (avg)x
16.30
14.70
14.66
14.13
14.10
12.09
11.36
10.15
10.81
10.35
31.11
10.81
13.09
64
30.80
EV/EBITx
30.77
32.57
35.33
38.39
44.36
40.97
43.17
40.63
44.01
41.38
12.35
41.38
40.80
37
14.97
FCF yield (avg)%
10.65
10.44
10.60
12.52
10.60
8.51
7.84
6.72
7.36
5.43
5.87
7.36
9.48
38
9.75
FCF margin%
15.07
17.90
19.53
19.14
16.88
19.81
18.03
16.78
18.44
20.41
25.55
18.44
18.23
79
0.715
FCF / Net incomex
0.652
0.631
0.665
0.775
0.878
0.902
0.924
0.943
1.065
1.237
1.075
0.943
0.890
37
7.10
ROIC%
5.02
3.90
5.05
6.35
4.12
4.40
3.05
1.38
2.15
1.39
3.32
2.15
4.01
60
9.87
Return on equity%
35.14
35.08
36.36
38.31
40.91
38.65
36.13
38.25
40.40
37.85
2.45
38.25
38.05
89
21.86
Return on assets%
10.76
9.68
8.75
8.74
11.62
13.18
15.56
14.19
16.90
17.43
12.37
15.56
12.40
65
0.39
EPSzł
0.28
0.29
0.26
0.24
0.26
0.25
0.24
0.22
0.22
0.23
0.41
(2.46%)
(3.42%)
—
18.77
EPS growth%
19.52
18.92
16.64
17.80
19.81
21.70
21.63
24.16
22.17
21.25
23.83
21.70
20.53
95
1.39
Bookvalue per shzł
1.71
1.80
1.74
1.90
2.00
1.90
2.01
1.98
2.12
2.03
1.44
0.37%
2.90%
—
0.26
FCF per sharezł
0.65
0.74
0.67
0.64
0.71
0.70
0.79
0.84
0.82
0.87
1.31
4.24%
3.01%
—
1.15
Dividend per shzł
1.60
1.56
1.63
1.58
1.54
1.54
1.62
1.81
1.75
1.66
1.34
1.45%
1.73%
—
10.05
Div yield (avg)%
14.52
15.11
12.59
11.63
9.29
9.00
9.06
9.45
11.09
13.34
20.74
9.45
11.36
49
3.43
Payout ratio%
12.14
14.22
13.60
11.41
11.62
13.76
13.89
14.00
13.68
16.59
3.72
13.89
13.72
73
18.86
Shares (diluted)M
17.96
17.63
16.27
16.13
16.40
15.28
14.14
14.48
15.23
16.26
18.10
(0.17%)
(1.01%)
89
18.39
Buyback yield%
10.66
11.23
12.60
9.71
11.34
11.88
10.86
10.13
9.14
9.89
22.70
10.13
10.76
93
0.546
D/E ratiox
2.993
3.461
3.485
4.133
4.491
4.559
5.463
6.495
7.064
7.008
1.161
6.495
4.525
70
42.05
Enterprise valuezł M
38.70
40.92
42.93
44.01
39.95
36.71
32.98
31.78
28.60
27.03
37.78
(7.51%)
(3.65%)
78
11.31
LT debtzł M
26.62
27.78
24.93
26.93
24.14
25.04
25.89
22.44
23.87
20.80
50.64
(2.93%)
(2.57%)
67
Cost of revenue
2.41%
0.98×
Operating expenses
2.85%
1.03×
Property and equipment
16.55%
Cash and investments
14.83%
Spread over hurdle
13.34%