0.161
Revenuezł M
0.428
0.453
0.471
0.491
0.516
0.531
0.562
0.593
0.632
0.673
0.178
5.47%
5.31%
46
17.63
Revenue growth%
10.48
12.59
9.66
10.99
13.95
14.96
13.99
16.62
17.90
17.54
14.55
16.62
13.97
72
12.92
Gross margin%
13.14
13.15
11.81
14.70
15.51
18.01
17.58
19.96
22.28
22.91
4.30
19.96
16.54
40
13.88
Operating margin%
20.86
22.63
24.94
23.30
22.19
21.44
20.61
18.51
19.73
17.42
26.95
19.73
21.15
92
22.57
Net margin%
20.97
18.91
16.98
18.92
17.06
16.75
18.86
17.54
14.88
16.92
23.75
16.92
17.30
64
19.24
P/E ratio (avg)x
36.97
35.02
33.05
37.38
35.27
36.54
33.01
33.08
34.35
38.58
37.81
34.35
35.15
29
20.61
EV/EBITx
8.930
9.608
10.59
9.784
8.987
8.785
8.955
9.584
9.355
9.244
31.00
9.244
9.299
25
6.98
FCF yield (avg)%
20.62
23.34
21.46
19.09
16.80
16.13
13.95
14.31
13.43
12.17
12.22
13.95
16.46
63
13.98
FCF margin%
26.62
24.86
24.49
26.99
24.04
26.30
23.63
21.04
21.19
19.80
15.26
21.19
24.27
16
0.504
FCF / Net incomex
1.483
1.746
1.721
1.784
1.783
2.068
1.980
2.105
2.333
2.524
1.290
2.105
1.882
57
27.87
ROIC%
35.90
36.09
34.56
35.15
33.18
33.64
34.31
36.02
36.39
36.00
26.79
36.00
35.52
74
8.19
Return on equity%
18.51
19.62
22.34
23.48
22.77
24.15
26.79
23.82
26.71
26.17
21.52
26.17
23.65
77
7.66
Return on assets%
30.05
30.20
28.36
27.40
24.78
22.23
22.72
21.53
19.69
20.57
27.62
21.53
23.75
33
0.01
EPSzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(6.58%)
(5.51%)
—
15.81
EPS growth%
29.05
30.49
30.46
29.44
31.61
30.42
28.29
25.30
24.85
22.63
27.40
25.30
29.24
17
0.01
Bookvalue per shzł
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.14%
5.06%
—
—
FCF per sharezł
—
—
—
—
—
—
—
—
—
—
0.01
(0.57%)
(0.46%)
—
0.01
Dividend per shzł
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.01
4.69%
7.03%
—
11.29
Div yield (avg)%
12.15
13.65
11.46
10.92
11.58
12.12
14.17
12.30
10.14
9.86
21.73
12.12
11.85
7
17.68
Payout ratio%
6.88
9.31
11.13
11.62
13.11
13.14
13.33
10.85
7.92
7.93
24.95
10.85
10.99
69
21.96
Shares (diluted)M
23.69
26.13
26.41
24.00
23.93
26.34
27.47
26.55
27.55
30.12
22.36
4.71%
2.90%
9
14.40
Buyback yield%
14.07
11.43
10.85
12.75
13.19
15.02
17.28
18.64
19.53
17.79
28.71
17.79
14.54
9
1.348
D/E ratiox
0.937
0.852
0.880
0.874
0.857
0.746
0.693
0.621
0.628
0.597
0.705
0.628
0.799
76
0.432
Enterprise valuezł M
0.380
0.414
0.405
0.437
0.408
0.403
0.398
0.402
0.437
0.470
0.468
2.84%
3.28%
45
0.274
LT debtzł M
0.276
0.263
0.280
0.319
0.369
0.377
0.361
0.404
0.440
0.477
0.383
5.28%
5.03%
6
Cost of revenue
5.77%
1.04×
Operating expenses
4.53%
0.93×
Spread over hurdle
10.26%