167.4
Revenuezł M
283.7
299.9
314.9
326.0
339.4
355.9
374.4
399.7
415.6
442.5
182.5
5.45%
5.10%
17
24.49
Revenue growth%
9.17
11.23
8.95
5.97
8.47
11.44
10.48
7.73
8.53
7.54
11.39
8.53
8.74
76
5.09
Gross margin%
26.32
27.30
30.04
31.84
33.64
34.05
32.11
34.09
33.43
32.85
10.13
33.43
32.48
37
9.12
Operating margin%
34.50
34.28
35.32
37.34
37.72
39.80
39.86
37.26
37.92
36.25
10.64
37.92
37.30
81
29.55
Net margin%
1.41
1.66
0.68
2.01
3.04
1.00
1.53
4.27
6.74
4.89
20.39
4.27
1.83
45
15.13
P/E ratio (avg)x
29.35
30.20
32.34
32.76
27.66
25.51
23.26
25.15
25.82
24.70
6.272
25.15
26.74
55
30.14
EV/EBITx
17.29
18.00
17.59
16.82
17.20
17.71
15.42
13.64
13.68
12.35
37.64
13.68
17.01
67
27.55
FCF yield (avg)%
21.45
22.16
19.88
17.87
17.77
18.14
19.06
20.89
22.01
23.51
26.73
20.89
20.38
42
12.18
FCF margin%
16.19
18.56
18.15
18.59
16.47
17.33
16.37
16.69
16.84
14.94
27.99
16.69
16.76
18
0.584
FCF / Net incomex
2.299
2.260
2.335
2.649
2.546
2.656
2.675
3.027
3.450
3.804
1.111
3.027
2.652
50
27.62
ROIC%
0.58
0.40
0.40
1.92
4.60
6.14
5.59
8.02
7.41
7.78
25.57
7.41
5.09
91
15.52
Return on equity%
12.27
14.83
12.52
10.84
10.98
12.10
12.36
10.75
9.70
10.32
17.96
10.75
11.54
23
21.13
Return on assets%
26.28
28.26
25.47
22.87
24.25
24.41
25.91
24.96
22.92
25.69
27.93
24.96
25.21
27
0.24
EPSzł
0.28
0.27
0.25
0.26
0.28
0.26
0.30
0.27
0.24
0.27
0.25
(1.15%)
(0.98%)
—
22.68
EPS growth%
8.20
7.25
8.00
10.77
13.69
12.36
11.38
12.36
10.17
10.88
29.85
11.38
10.83
93
0.25
Bookvalue per shzł
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.07
0.07
0.08
0.20
(0.28%)
(1.05%)
—
0.13
FCF per sharezł
0.12
0.14
0.14
0.14
0.15
0.18
0.18
0.18
0.19
0.22
0.29
7.75%
7.44%
—
0.29
Dividend per shzł
0.16
0.17
0.17
0.15
0.17
0.17
0.15
0.14
0.14
0.14
0.25
(3.68%)
(1.66%)
—
6.11
Div yield (avg)%
28.58
28.31
25.65
25.97
27.84
25.37
27.51
27.87
25.22
22.29
14.43
25.37
26.74
30
11.57
Payout ratio%
8.15
8.30
5.65
6.55
7.14
9.38
7.80
10.65
11.02
13.09
3.47
10.65
8.23
36
474.6
Shares (diluted)M
637.4
686.5
694.8
724.3
744.8
786.2
860.8
883.7
860.3
848.5
469.5
2.64%
3.14%
41
5.98
Buyback yield%
2.91
1.79
3.98
5.16
4.19
6.02
7.02
5.41
7.21
5.55
27.88
6.02
5.28
35
1.359
D/E ratiox
0.712
0.656
0.709
0.793
0.876
0.966
0.953
0.952
0.898
1.039
1.227
0.953
0.887
71
520.4
Enterprise valuezł M
98.90
91.04
78.15
73.41
76.54
76.54
66.19
59.75
56.50
57.64
415.1
(5.52%)
(5.58%)
75
0.104
LT debtzł B
0.815
0.824
0.909
0.940
1.099
1.135
1.322
1.303
1.361
1.298
0.145
3.39%
4.33%
69
Cost of revenue
5.30%
1.02×
Operating expenses
4.53%
0.95×
Spread over hurdle
59.93%