3.288
Revenuezł M
8.502
8.775
8.969
8.993
9.151
9.076
9.043
9.303
9.270
9.509
3.650
0.77%
1.38%
85
6.03
Revenue growth%
23.57
21.29
24.11
23.54
23.01
25.44
26.42
26.20
27.55
28.38
20.41
26.42
24.77
16
4.32
Gross margin%
16.76
16.92
18.44
18.92
18.28
20.70
18.15
19.94
20.73
20.11
5.32
20.11
18.68
87
13.84
Operating margin%
24.27
26.81
28.78
31.50
31.33
28.63
26.90
27.64
28.91
26.76
27.58
27.64
28.13
19
24.11
Net margin%
34.31
33.93
35.50
34.32
36.69
38.91
41.17
43.33
42.87
45.12
26.65
42.87
37.80
16
17.62
P/E ratio (avg)x
9.079
7.867
8.182
7.718
6.753
6.093
5.478
4.836
4.816
4.237
20.42
4.836
6.423
21
31.11
EV/EBITx
8.741
7.779
8.064
7.359
7.367
7.225
6.949
7.731
7.207
7.249
33.87
7.225
7.363
44
24.50
FCF yield (avg)%
6.54
4.45
6.33
6.17
7.40
6.06
3.43
3.76
2.97
3.98
6.02
3.76
5.25
17
6.84
FCF margin%
25.39
23.34
25.89
27.62
24.85
27.78
26.06
23.60
21.83
18.97
20.28
23.60
25.12
44
0.216
FCF / Net incomex
1.130
1.049
1.080
1.188
1.153
1.074
0.996
0.964
1.046
1.167
0.197
1.046
1.077
84
11.56
ROIC%
22.36
19.66
20.36
18.26
16.04
15.46
13.78
13.08
11.73
12.03
27.50
13.08
15.75
19
24.18
Return on equity%
11.92
13.14
14.74
15.39
13.51
10.83
11.81
9.76
10.71
13.69
17.44
10.83
12.53
63
19.30
Return on assets%
12.34
9.84
9.27
11.45
12.89
13.22
11.91
10.06
10.91
13.13
18.35
11.91
11.68
72
0.35
EPSzł
0.38
0.40
0.45
0.50
0.55
0.62
0.61
0.66
0.69
0.80
0.36
7.80%
8.65%
—
6.98
EPS growth%
9.87
11.73
12.40
13.38
14.97
14.46
12.98
15.31
14.33
17.02
4.46
14.46
13.86
24
0.44
Bookvalue per shzł
0.79
0.78
0.84
0.97
1.09
1.04
1.12
1.30
1.24
1.16
0.45
1.14%
3.60%
—
0.66
FCF per sharezł
0.24
0.26
0.27
0.26
0.24
0.23
0.22
0.21
0.21
0.22
0.20
(1.84%)
0.50%
—
0.65
Dividend per shzł
0.22
0.20
0.21
0.23
0.22
0.22
0.23
0.23
0.24
0.26
0.78
3.49%
2.75%
—
18.24
Div yield (avg)%
3.99
6.01
3.25
4.51
3.28
4.88
6.41
4.79
7.11
6.13
14.24
6.13
4.83
22
9.71
Payout ratio%
26.70
29.24
29.34
28.91
29.46
32.01
30.54
28.23
28.35
31.28
17.72
30.54
29.29
36
7.390
Shares (diluted)M
7.155
6.611
7.330
7.764
7.525
7.036
7.802
8.288
8.604
8.565
7.098
2.62%
1.36%
61
17.46
Buyback yield%
22.42
23.18
25.56
24.84
25.39
22.83
24.75
22.65
23.27
24.99
17.69
23.27
24.01
71
1.060
D/E ratiox
1.347
1.390
1.405
1.522
1.678
1.753
1.946
1.987
2.006
2.293
0.440
1.987
1.715
24
1.905
Enterprise valuezł M
12.46
14.49
16.28
17.04
20.04
21.72
24.33
28.92
30.92
34.31
6.844
11.35%
11.74%
46
7.108
LT debtzł M
6.346
5.833
6.662
7.510
7.349
7.527
7.477
7.456
7.043
7.352
4.029
0.01%
1.86%
71
Cost of revenue
1.62%
1.02×
Operating expenses
0.57%
0.92×
Property and equipment
16.84%
Spread over hurdle
22.05%