3.305
Revenuezł M
50.55
52.78
55.09
57.52
59.90
60.52
61.80
62.78
64.98
67.34
3.425
2.37%
2.95%
56
2.04
Revenue growth%
14.06
16.48
17.93
16.57
13.78
12.95
14.21
13.30
10.34
8.96
16.16
12.95
13.92
15
5.60
Gross margin%
1.22
2.56
3.26
3.25
1.07
3.63
3.85
1.46
0.59
2.98
16.65
2.98
2.77
94
26.09
Operating margin%
4.36
6.88
4.82
5.76
6.51
7.39
6.55
3.68
4.98
6.78
5.23
6.55
6.13
52
2.56
Net margin%
4.23
6.69
4.42
2.76
2.12
2.04
1.26
1.26
0.40
2.84
26.37
1.26
2.44
11
8.340
P/E ratio (avg)x
21.21
22.88
21.89
25.10
26.41
25.81
27.92
31.85
32.28
31.06
25.18
31.06
26.11
49
18.40
EV/EBITx
12.00
12.95
14.23
16.17
18.84
21.94
25.14
24.32
23.99
26.38
8.161
24.32
20.39
33
16.03
FCF yield (avg)%
19.54
18.20
20.47
21.90
20.05
20.24
18.96
19.19
22.05
21.22
8.01
20.24
20.14
95
15.51
FCF margin%
9.30
11.87
14.19
11.39
10.10
12.50
10.63
11.29
13.71
11.69
28.38
11.69
11.54
86
0.434
FCF / Net incomex
1.484
1.443
1.274
1.405
1.539
1.648
1.605
1.596
1.569
1.468
0.370
1.596
1.511
68
27.35
ROIC%
17.33
19.45
20.19
21.11
20.70
21.87
20.96
18.89
16.69
17.75
2.09
18.89
19.82
63
12.00
Return on equity%
6.00
8.83
6.85
9.61
11.33
8.64
10.04
12.10
14.18
15.44
27.65
12.10
9.82
25
20.94
Return on assets%
15.70
15.21
13.22
14.94
17.02
17.66
20.03
17.89
15.97
14.15
2.17
17.66
15.83
63
1.16
EPSzł
1.09
1.13
1.33
1.44
1.42
1.38
1.57
1.67
1.96
2.17
1.28
8.84%
8.05%
—
25.96
EPS growth%
0.57
2.66
2.30
0.40
3.22
1.61
4.24
3.79
1.36
2.81
13.83
2.81
2.48
66
0.75
Bookvalue per shzł
1.28
1.20
1.10
1.23
1.20
1.30
1.24
1.20
1.32
1.20
1.55
(0.02%)
(0.14%)
—
1.39
FCF per sharezł
0.31
0.30
0.27
0.23
0.21
0.21
0.20
0.18
0.16
0.14
0.93
(7.99%)
(8.39%)
—
0.58
Dividend per shzł
0.95
0.89
0.94
0.85
0.79
0.85
0.89
0.86
0.92
0.87
0.51
2.00%
(0.43%)
—
19.73
Div yield (avg)%
9.24
9.39
10.95
11.37
10.48
11.16
9.57
10.63
10.61
13.49
7.77
10.63
10.62
23
14.53
Payout ratio%
22.49
21.36
20.40
19.95
21.26
21.72
19.11
16.67
18.33
16.62
25.45
18.33
20.18
77
11.43
Shares (diluted)M
11.06
11.64
12.59
11.23
9.804
8.592
8.532
8.457
8.276
7.123
11.95
(6.19%)
(3.82%)
10
27.14
Buyback yield%
21.98
22.23
21.26
20.36
21.57
23.20
25.76
25.78
23.38
20.79
21.91
23.38
22.10
15
0.967
D/E ratiox
1.156
1.028
0.929
0.984
0.988
1.047
0.977
0.876
0.929
0.895
1.293
0.929
0.981
31
23.55
Enterprise valuezł M
7.881
7.118
6.200
5.990
5.438
5.814
6.269
6.300
6.487
6.659
22.06
4.13%
(1.92%)
73
21.83
LT debtzł M
18.00
20.40
21.98
21.10
21.83
22.93
25.24
25.94
24.57
23.40
51.78
1.40%
3.92%
94
Cost of revenue
3.07%
1.01×
Operating expenses
3.02%
1.01×
Cash and investments
19.03%
Goodwill & intangibles
17.38%
Spread over hurdle
(6.21%)