26.35
Revenuezł M
32.83
33.73
35.48
36.84
39.09
40.69
41.92
44.89
48.03
49.38
27.50
4.78%
4.78%
45
24.91
Revenue growth%
8.94
9.33
6.97
5.10
7.21
4.57
2.05
0.67
0.40
0.40
27.79
0.67
4.84
10
19.25
Gross margin%
10.48
12.61
10.52
9.56
11.47
13.03
14.09
17.00
16.77
15.43
15.82
15.43
12.82
74
16.92
Operating margin%
6.06
4.73
6.99
4.97
2.62
0.95
0.40
3.02
1.28
0.40
13.02
0.95
2.82
19
26.49
Net margin%
18.32
18.51
17.68
18.10
18.72
20.21
19.53
17.45
14.97
17.21
11.98
17.45
18.21
79
18.48
P/E ratio (avg)x
23.86
22.82
21.36
23.14
24.68
25.42
23.48
23.45
24.59
23.66
30.34
23.66
23.57
36
19.68
EV/EBITx
28.37
29.29
34.06
37.04
40.51
44.14
44.62
53.45
62.65
63.25
28.13
53.45
42.33
86
14.57
FCF yield (avg)%
28.02
30.91
30.51
31.96
30.30
29.30
28.33
27.58
26.13
27.05
4.88
27.58
28.81
59
18.22
FCF margin%
12.33
9.92
9.46
8.96
6.95
7.63
5.74
6.11
5.86
6.14
20.56
6.11
7.29
50
0.242
FCF / Net incomex
0.847
0.833
0.923
1.020
1.126
1.070
1.169
1.289
1.380
1.371
0.904
1.289
1.098
47
25.64
ROIC%
32.91
35.08
37.04
36.46
36.40
34.23
32.27
32.99
34.14
34.17
25.61
34.14
34.20
71
21.65
Return on equity%
2.56
1.17
1.16
3.24
2.48
0.40
2.76
1.83
2.98
1.93
6.34
1.93
2.21
67
15.93
Return on assets%
11.60
10.32
12.22
14.21
15.58
14.89
13.94
13.40
11.44
12.53
5.89
13.40
12.96
47
0.11
EPSzł
0.16
0.16
0.18
0.20
0.22
0.22
0.26
0.30
0.35
0.39
0.12
12.43%
9.04%
—
15.30
EPS growth%
15.37
15.28
13.34
12.39
10.01
10.39
10.85
9.73
7.94
5.49
19.98
9.73
10.62
67
0.05
Bookvalue per shzł
0.27
0.31
0.35
0.38
0.37
0.39
0.42
0.46
0.51
0.55
0.11
8.20%
7.27%
—
0.18
FCF per sharezł
0.19
0.18
0.17
0.18
0.19
0.18
0.17
0.16
0.18
0.19
0.06
0.29%
(0.47%)
—
0.06
Dividend per shzł
0.12
0.14
0.16
0.18
0.19
0.18
0.18
0.21
0.24
0.24
0.12
5.42%
8.95%
—
5.53
Div yield (avg)%
30.27
31.72
31.52
33.77
35.82
33.51
31.89
32.76
34.43
35.07
13.58
33.51
33.13
58
2.60
Payout ratio%
16.88
17.93
20.30
21.01
20.33
21.94
21.37
21.77
19.80
18.59
20.11
21.37
20.32
79
76.14
Shares (diluted)M
85.37
93.54
93.81
93.06
97.62
114.5
127.3
121.3
121.3
138.1
75.81
7.18%
5.62%
59
26.25
Buyback yield%
32.52
29.71
30.16
30.96
29.66
27.10
28.58
26.56
24.40
22.25
15.74
26.56
29.12
54
0.874
D/E ratiox
1.354
1.278
1.378
1.291
1.160
1.150
1.154
1.019
0.972
0.954
0.654
1.019
1.157
78
3.373
Enterprise valuezł M
11.21
10.43
9.827
10.17
10.59
10.31
11.24
10.26
10.43
9.214
35.17
(2.74%)
(2.98%)
19
24.81
LT debtzł M
24.09
27.75
27.05
27.42
26.64
27.26
26.73
28.44
27.16
29.27
34.16
1.90%
1.53%
57
Cost of revenue
4.59%
0.98×
Operating expenses
5.00%
1.02×
Property and equipment
18.66%
Goodwill & intangibles
16.06%