14.31
Revenuezł M
17.44
17.76
18.46
19.18
20.17
21.08
21.69
22.21
23.47
24.48
15.32
3.95%
3.95%
69
19.03
Revenue growth%
3.81
1.99
0.40
0.40
0.40
0.76
3.41
6.26
4.62
3.62
2.10
3.62
2.70
68
10.89
Gross margin%
6.53
4.77
2.65
5.58
5.61
7.43
9.81
11.25
14.05
12.21
27.41
11.25
6.98
37
13.93
Operating margin%
20.40
20.62
20.88
22.65
24.98
22.08
22.80
23.60
22.99
21.19
25.63
22.80
22.37
53
14.44
Net margin%
12.43
11.62
8.96
6.48
3.94
6.85
4.03
5.40
5.08
4.45
19.75
5.08
5.94
37
35.20
P/E ratio (avg)x
46.76
45.90
48.88
50.70
53.04
64.30
75.90
78.91
84.41
88.30
13.63
78.91
58.67
69
35.39
EV/EBITx
12.29
12.75
12.56
12.17
11.39
12.73
11.48
10.29
10.19
11.18
24.15
11.18
11.83
37
2.68
FCF yield (avg)%
4.09
5.64
7.49
7.73
7.18
4.71
3.83
2.15
2.62
2.36
21.63
2.62
4.40
14
25.22
FCF margin%
4.93
5.49
3.66
3.88
4.82
7.58
8.41
6.64
6.12
6.69
18.34
6.69
5.80
80
0.652
FCF / Net incomex
1.707
1.694
1.479
1.517
1.587
1.657
1.819
1.993
1.844
1.817
1.161
1.819
1.700
67
27.89
ROIC%
16.53
14.25
12.09
14.17
11.27
14.14
13.71
12.30
11.55
11.57
14.50
12.30
13.01
13
21.15
Return on equity%
16.49
14.41
13.84
11.24
10.65
11.22
8.78
10.72
12.40
14.83
24.81
11.22
11.82
64
5.05
Return on assets%
34.35
35.95
33.79
35.96
35.71
35.48
37.73
40.51
43.34
44.35
9.70
40.51
35.96
21
0.96
EPSzł
0.25
0.26
0.24
0.24
0.21
0.21
0.19
0.20
0.18
0.16
1.06
(5.52%)
(5.05%)
—
4.75
EPS growth%
21.90
23.55
23.57
24.80
22.54
21.93
24.59
26.39
27.17
29.05
19.73
26.39
24.08
15
0.88
Bookvalue per shzł
0.40
0.38
0.34
0.35
0.30
0.32
0.32
0.30
0.27
0.24
0.36
(4.76%)
(6.21%)
—
1.29
FCF per sharezł
0.90
1.00
1.06
1.17
1.21
1.28
1.17
1.07
0.98
0.88
1.05
(6.09%)
(0.14%)
—
1.04
Dividend per shzł
1.37
1.45
1.56
1.42
1.33
1.29
1.20
1.32
1.43
1.40
0.73
0.99%
1.06%
—
24.28
Div yield (avg)%
30.09
27.28
28.42
28.80
29.64
26.68
24.59
22.58
21.47
22.35
14.56
22.58
26.98
17
19.68
Payout ratio%
8.60
8.72
6.66
9.08
7.94
6.52
6.40
4.52
5.00
2.12
11.63
5.00
6.59
51
18.44
Shares (diluted)M
21.14
24.64
28.25
26.73
27.76
27.52
29.54
33.08
36.80
40.13
18.75
7.65%
7.78%
22
10.23
Buyback yield%
10.64
11.51
13.23
15.90
16.71
14.47
13.51
11.12
11.75
8.82
18.32
11.75
12.49
63
0.928
D/E ratiox
0.763
0.809
0.802
0.902
0.900
1.064
1.265
1.284
1.498
1.702
0.705
1.284
0.983
75
2.600
Enterprise valuezł M
29.54
34.13
40.54
48.07
55.93
55.64
54.98
65.46
65.28
78.66
3.153
7.06%
12.16%
71
14.13
LT debtzł M
4.328
3.924
3.728
3.464
3.273
3.484
3.525
3.291
2.983
3.089
9.271
(1.15%)
(3.24%)
84
Cost of revenue
3.64%
0.97×
Operating expenses
4.21%
1.03×
Goodwill & intangibles
15.92%
Property and equipment
14.16%