6.523
Revenuezł M
11.00
11.30
11.69
11.73
11.85
12.33
12.81
12.99
13.41
13.74
7.195
3.01%
2.53%
89
24.37
Revenue growth%
10.86
12.65
15.50
17.26
19.97
22.73
21.40
20.01
20.33
17.63
21.48
20.33
18.80
41
3.50
Gross margin%
18.05
20.58
18.47
17.63
15.12
17.19
14.45
14.06
11.53
14.39
23.05
14.39
16.16
29
22.94
Operating margin%
11.86
10.41
10.11
10.54
8.92
8.56
6.60
4.87
2.86
2.78
19.79
4.87
8.74
28
16.28
Net margin%
13.74
14.72
17.35
17.70
19.73
17.22
18.20
17.48
16.12
16.70
18.17
17.22
17.28
18
29.82
P/E ratio (avg)x
23.60
24.06
22.42
24.04
23.50
21.76
21.42
18.11
19.38
16.72
36.83
19.38
22.09
90
37.87
EV/EBITx
7.640
8.580
7.700
7.700
7.109
6.714
6.092
5.483
4.982
5.602
6.666
5.602
6.911
7
12.15
FCF yield (avg)%
30.66
33.61
30.79
30.33
31.43
32.06
33.17
30.31
27.86
25.80
20.49
30.31
30.73
48
12.78
FCF margin%
13.25
11.39
9.89
11.71
11.32
14.30
15.63
17.53
14.83
11.88
26.33
14.83
12.56
36
1.060
FCF / Net incomex
1.071
1.081
0.994
1.050
0.960
0.913
0.916
1.000
0.966
1.100
1.016
0.966
0.997
77
12.35
ROIC%
3.94
5.33
6.80
4.74
2.30
0.40
0.41
2.23
1.92
0.40
26.26
0.41
2.27
55
29.51
Return on equity%
25.84
27.34
28.28
28.70
27.28
29.74
27.02
27.56
30.22
29.30
28.00
29.30
27.92
61
19.93
Return on assets%
16.92
18.05
20.83
21.57
19.56
21.15
22.62
20.94
19.19
21.52
19.99
21.15
20.89
12
0.48
EPSzł
0.36
0.37
0.41
0.39
0.39
0.44
0.43
0.48
0.48
0.46
0.53
3.28%
3.22%
—
20.25
EPS growth%
11.77
10.08
11.43
8.72
9.67
9.73
12.29
10.06
10.70
10.27
10.28
10.27
10.17
48
0.54
Bookvalue per shzł
1.15
1.03
0.94
1.03
1.10
0.98
0.94
0.81
0.77
0.68
0.59
(9.33%)
(4.62%)
—
0.84
FCF per sharezł
0.31
0.30
0.28
0.29
0.27
0.27
0.26
0.26
0.27
0.24
0.68
(2.39%)
(1.99%)
—
0.67
Dividend per shzł
0.87
0.82
0.79
0.82
0.76
0.74
0.72
0.70
0.75
0.67
0.50
(2.51%)
(2.62%)
—
18.35
Div yield (avg)%
20.38
22.98
21.52
20.95
17.97
18.66
16.80
13.81
14.51
12.80
9.64
14.51
18.32
65
17.64
Payout ratio%
25.22
25.50
23.85
26.58
24.35
25.37
26.00
28.96
30.55
30.99
8.27
28.96
25.75
73
3.703
Shares (diluted)M
4.262
4.061
4.312
4.470
4.009
3.897
3.715
3.690
3.423
2.957
3.704
(5.91%)
(4.36%)
29
29.04
Buyback yield%
8.00
8.51
7.63
10.00
10.58
7.69
5.88
8.66
9.26
6.90
22.20
7.69
8.26
14
1.101
D/E ratiox
0.342
0.395
0.375
0.420
0.410
0.446
0.501
0.564
0.613
0.687
1.199
0.564
0.433
7
5.685
Enterprise valuezł M
3.369
3.339
2.981
2.619
2.470
2.418
2.524
2.653
2.763
2.470
8.363
—
(2.89%)
61
7.796
LT debtzł M
6.938
7.155
6.988
8.266
9.670
11.39
11.58
13.95
14.92
15.29
6.425
9.60%
10.10%
36
Cost of revenue
2.18%
0.97×
Operating expenses
2.90%
1.04×
Cash and investments
16.76%
Spread over hurdle
17.45%