1.218
Revenuezł B
1.195
1.211
1.243
1.262
1.268
1.246
1.269
1.292
1.303
1.363
1.414
0.65%
0.92%
60
5.28
Revenue growth%
2.50
0.40
0.91
3.39
2.29
2.61
2.97
3.34
5.92
8.20
13.51
2.97
2.56
17
10.26
Gross margin%
15.29
12.96
14.51
16.40
18.43
18.12
17.03
16.68
14.36
22.40
8.68
17.03
16.54
95
21.20
Operating margin%
13.71
14.88
14.48
13.18
14.56
13.73
11.86
13.77
11.71
13.30
11.39
13.73
13.75
92
7.93
Net margin%
20.30
19.32
22.10
24.76
24.21
23.49
20.67
18.82
21.80
27.81
15.81
21.80
21.23
11
24.06
P/E ratio (avg)x
16.32
17.09
16.50
15.04
16.91
15.46
16.50
17.00
18.76
21.80
10.12
16.91
16.57
36
13.61
EV/EBITx
21.12
18.90
16.46
14.89
14.75
15.18
16.20
16.70
16.12
6.261
9.726
16.12
16.33
77
18.42
FCF yield (avg)%
15.77
14.67
16.71
14.65
13.20
15.73
13.09
11.31
11.03
28.09
7.10
13.09
14.66
42
8.80
FCF margin%
17.68
15.22
15.06
17.39
15.81
13.80
15.63
15.10
13.97
12.20
3.55
15.10
15.43
52
0.460
FCF / Net incomex
0.278
0.322
0.376
0.428
0.417
0.424
0.420
0.483
0.521
0.572
1.186
0.424
0.418
30
6.61
ROIC%
1.16
0.47
0.75
0.40
0.40
0.40
1.21
3.24
4.69
28.44
29.65
1.21
0.61
59
16.94
Return on equity%
0.40
0.40
3.07
3.42
1.46
1.69
0.40
0.93
3.56
21.29
6.80
1.46
1.57
89
3.57
Return on assets%
10.55
12.77
13.71
15.75
18.63
19.11
21.80
24.58
23.99
9.12
10.96
21.80
17.19
35
31.85
EPSzł
24.98
23.28
21.41
22.36
23.54
21.63
23.28
22.49
23.92
34.50
34.67
1.35%
(1.18%)
—
27.97
EPS growth%
2.95
5.55
3.82
2.24
4.04
2.20
4.55
2.88
5.33
14.50
6.28
4.04
3.39
9
32.33
Bookvalue per shzł
17.33
16.12
17.94
19.85
19.40
21.89
21.66
21.52
21.71
22.41
37.19
1.81%
4.29%
—
18.67
FCF per sharezł
10.23
10.96
10.70
10.68
11.36
10.26
10.19
10.95
11.95
34.15
21.55
2.28%
1.74%
—
17.45
Dividend per shzł
48.88
47.81
53.06
53.54
53.87
60.35
70.01
74.09
83.33
21.99
5.21
9.25%
6.85%
—
28.43
Div yield (avg)%
21.77
21.65
24.19
26.92
27.37
29.28
30.34
30.02
32.98
27.13
17.57
30.02
27.14
33
26.10
Payout ratio%
36.36
36.66
34.29
35.54
38.23
38.96
38.74
37.92
35.30
25.86
20.10
38.23
36.51
45
8.751
Shares (diluted)M
15.53
15.60
18.05
19.38
21.05
23.92
24.26
24.11
24.89
8.567
8.444
5.14%
6.68%
37
9.73
Buyback yield%
9.39
11.40
9.70
8.45
7.65
5.57
6.46
6.37
8.47
19.91
16.76
6.46
8.44
37
0.533
D/E ratiox
1.505
1.558
1.840
1.940
2.038
2.048
2.374
2.793
3.117
0.871
1.769
2.374
1.989
60
0.095
Enterprise valuezł B
0.049
0.048
0.052
0.046
0.044
0.043
0.038
0.035
0.037
0.655
1.064
(4.13%)
(4.02%)
65
167.2
LT debtzł M
153.1
165.2
179.8
181.6
194.0
177.2
185.6
174.5
174.3
271.9
679.1
(0.82%)
2.54%
54
Cost of revenue
0.46%
0.95×
Operating expenses
1.50%
1.06×
Property and equipment
15.29%
Spread over hurdle
45.94%