9.831
Revenuezł M
16.57
16.76
16.95
16.57
16.64
16.84
16.98
16.69
16.36
16.70
10.04
0.06%
(0.13%)
9
27.72
Revenue growth%
32.03
33.62
31.83
34.35
37.09
35.69
38.48
40.98
41.32
39.64
14.19
39.64
36.39
18
16.23
Gross margin%
20.74
23.55
21.31
24.22
24.21
22.45
21.05
21.20
18.31
17.94
11.24
21.05
21.26
39
20.17
Operating margin%
26.55
27.44
30.34
31.49
31.50
29.44
29.43
29.23
27.80
25.77
2.69
29.23
29.33
54
25.11
Net margin%
1.79
0.40
2.90
0.48
2.30
0.74
0.48
2.90
1.10
0.40
9.08
0.74
0.92
39
10.65
P/E ratio (avg)x
24.05
25.92
26.62
30.25
34.43
37.16
34.28
32.53
34.44
37.11
12.23
34.44
33.41
64
20.86
EV/EBITx
49.64
53.57
60.55
66.56
64.70
66.17
67.42
66.97
70.54
79.57
26.27
67.42
66.37
80
25.29
FCF yield (avg)%
4.84
2.63
1.77
0.40
0.40
1.28
1.35
0.40
2.34
4.50
26.32
1.35
1.56
78
18.31
FCF margin%
4.12
5.86
4.05
3.78
1.99
3.23
5.01
5.00
2.13
2.01
10.91
3.23
3.92
29
0.661
FCF / Net incomex
0.342
0.345
0.393
0.428
0.391
0.419
0.448
0.467
0.529
0.584
0.589
0.467
0.423
37
14.33
ROIC%
8.56
10.03
7.99
9.57
7.96
9.46
9.48
9.69
8.60
6.80
3.19
9.46
9.03
90
24.46
Return on equity%
22.50
21.21
20.25
19.75
18.87
16.27
16.10
15.48
15.15
15.70
7.24
15.70
17.57
28
25.73
Return on assets%
7.22
9.71
8.57
10.34
10.63
11.85
11.66
14.10
11.24
12.99
9.90
11.85
10.93
28
1.43
EPSzł
0.51
0.56
0.49
0.46
0.48
0.42
0.36
0.33
0.31
0.30
1.46
(9.00%)
(6.26%)
—
4.96
EPS growth%
11.57
12.42
12.87
12.93
14.52
12.67
11.44
12.04
11.81
9.27
10.04
11.81
12.23
28
3.13
Bookvalue per shzł
1.55
1.45
1.53
1.64
1.52
1.63
1.48
1.39
1.27
1.29
3.00
(3.21%)
(3.19%)
—
4.17
FCF per sharezł
5.88
6.06
6.98
7.25
7.49
7.95
9.28
9.44
10.23
9.67
3.83
5.25%
6.50%
—
2.95
Dividend per shzł
2.32
2.21
1.89
1.66
1.58
1.39
1.29
1.16
1.20
1.20
0.92
(5.30%)
(5.88%)
—
24.68
Div yield (avg)%
26.85
27.79
29.11
28.69
28.75
31.46
34.17
34.85
34.13
34.46
9.19
34.17
30.29
79
2.90
Payout ratio%
20.16
19.57
18.12
15.82
15.39
18.09
17.02
19.21
21.68
20.75
21.26
19.21
18.66
8
1.976
Shares (diluted)M
1.965
1.927
1.890
1.898
2.023
2.022
1.947
1.928
2.004
1.949
1.987
(0.75%)
(1.30%)
75
16.13
Buyback yield%
29.83
27.62
26.23
26.75
24.77
22.98
25.06
24.54
22.68
24.33
15.77
24.33
24.91
94
1.636
D/E ratiox
1.597
1.716
1.877
1.938
1.955
2.040
1.859
1.746
1.584
1.608
0.108
1.746
1.803
78
12.71
Enterprise valuezł M
8.379
8.187
9.224
10.36
11.51
12.83
14.49
16.30
18.29
18.13
11.60
9.52%
8.49%
24
10.16
LT debtzł M
6.031
6.297
6.857
7.412
7.703
7.525
7.519
8.793
10.33
11.25
7.975
7.88%
6.71%
51
Cost of revenue
(0.05%)
1.01×
Operating expenses
(0.01%)
1.01×
Cash and investments
16.94%
Spread over hurdle
58.54%