28.53
Revenuezł M
40.25
41.78
42.85
44.95
47.34
49.89
52.66
54.39
56.61
57.90
31.54
4.11%
4.10%
24
25.19
Revenue growth%
29.98
27.87
29.38
32.35
29.96
28.25
30.52
33.14
32.70
33.29
12.86
32.70
30.25
8
8.61
Gross margin%
4.92
4.80
5.18
4.60
5.97
5.68
8.31
7.73
8.96
6.75
11.99
7.73
5.83
12
28.07
Operating margin%
8.73
5.80
6.51
6.38
7.29
6.04
7.72
5.50
3.46
1.71
26.95
5.50
6.21
66
26.79
Net margin%
1.52
1.66
0.40
0.40
2.35
2.19
0.80
0.40
0.40
0.40
19.63
0.40
0.60
40
27.50
P/E ratio (avg)x
19.95
18.79
18.42
17.42
18.54
20.15
18.85
18.81
18.47
20.55
27.43
18.85
18.80
92
10.71
EV/EBITx
14.98
16.43
17.94
19.68
20.83
20.56
20.62
21.05
23.35
24.45
31.11
21.05
20.59
53
11.11
FCF yield (avg)%
4.89
6.69
3.91
1.48
1.43
0.40
0.40
0.40
1.75
1.04
16.36
0.40
1.45
37
20.02
FCF margin%
24.99
27.62
26.00
25.80
26.24
25.69
23.41
20.92
20.30
20.60
28.78
20.92
25.34
9
0.573
FCF / Net incomex
1.354
1.503
1.377
1.248
1.252
1.206
1.309
1.383
1.207
1.077
1.333
1.207
1.281
45
27.29
ROIC%
20.35
21.35
18.71
18.19
20.21
18.35
20.86
19.23
17.16
14.26
18.28
18.35
18.97
55
21.68
Return on equity%
24.47
24.19
24.72
24.98
26.20
26.88
28.44
28.13
27.68
30.26
23.44
28.13
26.54
65
17.17
Return on assets%
0.40
0.40
0.40
0.83
3.76
4.30
4.15
6.30
3.50
2.67
18.65
4.15
3.09
35
1.60
EPSzł
2.25
2.24
2.57
2.85
3.15
3.52
3.65
3.75
4.01
4.16
1.77
5.72%
7.66%
—
19.33
EPS growth%
13.92
16.19
18.93
19.67
22.56
22.26
21.97
19.24
17.98
18.59
18.18
19.24
19.09
24
1.94
Bookvalue per shzł
2.07
2.20
2.00
1.78
1.78
1.80
1.71
1.84
1.68
1.81
0.98
0.33%
(0.76%)
—
2.13
FCF per sharezł
1.28
1.10
0.97
0.90
0.93
0.92
0.83
0.85
0.92
0.88
1.33
(1.00%)
(5.15%)
—
1.46
Dividend per shzł
0.46
0.47
0.50
0.48
0.51
0.57
0.65
0.75
0.80
0.79
1.06
9.04%
6.40%
—
14.87
Div yield (avg)%
17.74
15.04
16.87
15.98
16.77
17.70
17.31
15.46
13.02
15.47
13.18
15.47
16.38
63
13.66
Payout ratio%
14.07
15.72
18.46
18.92
17.73
18.27
18.40
20.56
20.00
18.80
13.05
18.80
18.43
64
9.990
Shares (diluted)M
9.859
9.295
8.663
7.916
8.498
7.642
7.563
7.433
6.660
5.876
9.946
(7.11%)
(4.95%)
14
11.71
Buyback yield%
22.68
22.90
23.64
26.58
28.67
25.98
28.73
25.77
24.41
25.72
13.95
25.77
25.75
29
1.164
D/E ratiox
2.011
2.273
2.270
2.476
2.780
3.120
3.082
3.088
3.652
4.066
1.135
3.120
2.931
80
39.48
Enterprise valuezł M
62.88
68.13
71.37
85.50
84.90
82.88
91.46
108.0
129.2
132.6
31.89
9.33%
8.48%
50
33.90
LT debtzł M
40.34
37.26
40.70
42.65
40.77
41.33
37.96
38.92
36.23
37.74
45.37
(1.53%)
(0.76%)
48
Cost of revenue
3.93%
0.98×
Operating expenses
3.68%
0.96×
Property and equipment
18.14%
Cash and investments
17.99%
Spread over hurdle
(1.70%)