12.30
Revenuezł M
14.26
14.34
14.11
14.48
14.45
14.22
14.02
13.72
13.62
13.45
12.82
(1.43%)
(0.66%)
81
23.76
Revenue growth%
0.40
1.07
0.40
1.55
2.01
4.15
4.17
3.91
2.92
1.44
26.18
3.91
1.78
87
2.92
Gross margin%
16.92
16.49
15.44
15.84
15.19
17.36
18.46
18.45
16.17
14.16
8.23
17.36
16.33
63
17.52
Operating margin%
8.26
8.87
6.88
6.97
6.05
3.12
0.53
0.40
0.40
1.80
7.77
0.53
4.59
85
5.19
Net margin%
8.24
6.20
4.06
3.96
1.64
2.29
2.18
0.40
0.40
0.40
28.16
0.40
2.24
53
22.81
P/E ratio (avg)x
14.63
16.02
17.21
16.62
17.56
17.26
18.64
20.47
20.60
19.45
25.40
19.45
17.41
83
22.08
EV/EBITx
54.95
56.54
62.84
66.82
65.74
75.93
87.04
98.23
102.7
110.3
12.65
98.23
71.37
74
26.31
FCF yield (avg)%
8.83
6.16
7.43
5.71
5.90
4.70
3.74
1.29
1.36
4.21
16.77
3.74
5.20
73
27.74
FCF margin%
19.16
17.29
16.47
15.29
12.87
11.96
12.95
11.82
11.40
9.04
8.52
11.82
12.91
24
1.356
FCF / Net incomex
1.595
1.495
1.416
1.292
1.139
0.982
0.915
0.873
0.916
0.994
0.995
0.916
1.066
39
17.15
ROIC%
4.96
2.87
5.64
7.02
6.33
7.93
7.72
4.99
5.63
7.70
5.69
7.70
5.98
93
26.01
Return on equity%
10.99
8.96
7.32
8.51
6.88
6.07
3.76
3.82
5.17
6.31
21.72
5.17
6.59
28
18.12
Return on assets%
8.68
9.80
12.58
13.56
15.17
12.97
11.16
10.73
9.01
6.15
28.26
10.73
10.95
30
0.22
EPSzł
0.28
0.28
0.29
0.28
0.26
0.25
0.23
0.23
0.20
0.21
0.23
(4.09%)
(3.03%)
—
4.57
EPS growth%
23.24
25.75
23.06
22.98
20.73
18.38
20.67
23.28
22.60
23.97
16.18
22.60
23.02
23
0.76
Bookvalue per shzł
0.17
0.18
0.19
0.18
0.18
0.19
0.18
0.18
0.20
0.18
0.47
0.14%
1.17%
—
0.22
FCF per sharezł
0.60
0.57
0.49
0.53
0.56
0.55
0.50
0.50
0.45
0.47
0.71
(3.46%)
(3.38%)
—
0.65
Dividend per shzł
1.07
1.05
1.12
1.20
1.31
1.35
1.38
1.58
1.69
1.80
0.39
6.52%
5.28%
—
3.99
Div yield (avg)%
20.95
21.09
23.60
21.69
19.79
20.52
20.87
18.96
20.42
20.02
16.16
20.42
20.70
54
15.79
Payout ratio%
21.99
23.91
25.03
25.04
22.23
21.60
23.71
23.38
22.21
25.15
10.32
23.38
23.54
55
6.503
Shares (diluted)M
6.585
6.419
6.583
6.485
6.864
7.285
7.052
6.679
7.289
7.127
6.184
0.76%
0.21%
56
3.16
Buyback yield%
20.46
21.77
19.78
17.37
15.60
12.79
10.19
8.24
6.68
9.34
13.98
9.34
14.20
21
0.331
D/E ratiox
0.340
0.295
0.273
0.255
0.266
0.273
0.254
0.225
0.210
0.182
0.156
0.225
0.260
80
7.574
Enterprise valuezł M
6.550
7.255
6.984
6.487
6.579
6.155
6.808
7.304
7.858
7.558
3.154
2.81%
1.30%
34
5.421
LT debtzł M
8.886
8.050
8.766
9.158
9.282
8.945
9.534
9.873
9.167
8.527
5.222
(1.68%)
(0.50%)
61
Cost of revenue
(0.66%)
1.00×
Operating expenses
(0.48%)
1.02×
Cash and investments
16.81%
Property and equipment
15.58%
Spread over hurdle
(4.48%)