13.33
Revenuezł M
10.43
10.92
11.54
11.85
12.64
13.24
14.11
15.04
15.46
16.30
14.07
5.22%
4.92%
42
14.30
Revenue growth%
3.77
3.09
0.40
0.73
0.40
2.80
2.16
4.59
7.09
6.55
24.99
4.59
2.95
39
23.72
Gross margin%
9.07
8.23
7.59
4.89
2.14
0.40
1.28
2.37
4.09
3.22
3.30
2.37
3.65
81
7.69
Operating margin%
17.63
18.77
19.10
19.08
18.08
18.99
19.79
17.55
15.10
17.65
22.56
17.65
18.42
79
19.07
Net margin%
7.57
10.23
7.86
6.74
7.48
8.43
10.86
9.70
8.96
7.77
21.73
8.96
8.15
56
24.92
P/E ratio (avg)x
20.09
22.19
21.34
21.76
24.53
27.37
25.85
29.79
27.61
25.44
31.89
27.37
24.98
62
13.91
EV/EBITx
14.00
14.70
14.17
15.48
17.68
16.11
17.03
15.62
16.48
15.11
21.83
16.11
15.55
11
27.94
FCF yield (avg)%
23.46
23.86
22.64
24.83
26.36
23.50
24.31
25.59
23.06
22.78
27.72
23.50
23.68
11
8.38
FCF margin%
2.89
0.82
0.40
0.40
1.83
4.76
3.86
3.30
0.86
0.40
29.58
3.30
1.34
54
1.353
FCF / Net incomex
1.034
1.035
1.033
0.941
0.853
0.857
0.866
0.919
0.849
0.804
1.535
0.857
0.892
76
28.51
ROIC%
15.54
16.83
15.45
16.42
15.18
16.15
18.96
20.09
18.42
19.84
5.08
18.96
16.63
52
22.88
Return on equity%
9.15
6.31
7.21
4.38
5.70
8.60
6.64
4.07
1.39
1.69
28.02
4.07
6.00
57
4.08
Return on assets%
13.52
12.88
11.92
9.43
9.11
10.80
11.50
11.14
12.45
13.57
5.55
11.50
11.71
95
0.34
EPSzł
0.23
0.25
0.25
0.26
0.28
0.31
0.33
0.37
0.40
0.48
0.37
11.50%
8.65%
—
25.36
EPS growth%
27.98
30.87
30.93
30.68
33.12
32.39
29.68
28.00
30.59
30.63
18.60
30.59
30.66
14
0.21
Bookvalue per shzł
0.31
0.30
0.32
0.35
0.34
0.35
0.32
0.32
0.30
0.27
0.27
(4.41%)
(1.40%)
—
0.39
FCF per sharezł
0.36
0.41
0.45
0.51
0.58
0.59
0.68
0.75
0.76
0.71
0.41
4.05%
7.26%
—
0.09
Dividend per shzł
0.64
0.75
0.75
0.71
0.82
0.89
0.88
0.92
0.90
0.93
0.33
2.58%
5.12%
—
30.00
Div yield (avg)%
4.94
6.60
5.69
5.56
5.49
5.29
4.30
6.22
4.87
3.05
24.62
4.87
5.39
6
29.81
Payout ratio%
20.88
22.96
20.76
19.91
18.00
18.92
19.06
16.44
17.41
19.61
24.72
18.92
19.33
54
19.26
Shares (diluted)M
20.49
23.29
25.28
27.51
30.30
28.25
26.47
26.36
26.46
25.61
19.84
(3.31%)
1.68%
88
10.69
Buyback yield%
18.95
18.57
17.40
17.63
15.82
14.08
13.49
13.77
15.26
13.88
22.35
13.88
15.54
41
0.226
D/E ratiox
0.613
0.575
0.610
0.591
0.542
0.609
0.553
0.604
0.559
0.531
1.456
0.559
0.583
70
5.473
Enterprise valuezł M
3.162
3.022
2.992
3.553
3.918
4.601
5.100
5.913
6.474
6.433
10.35
10.42%
7.16%
37
11.90
LT debtzł M
7.342
8.583
9.213
9.729
11.05
12.55
13.46
15.44
16.74
16.60
2.810
8.48%
9.00%
21
Cost of revenue
4.91%
1.00×
Operating expenses
4.77%
0.99×
Property and equipment
16.75%
Goodwill & intangibles
15.19%
Spread over hurdle
(1.71%)