14.25
Revenuezł M
62.00
64.53
64.71
67.74
67.89
69.10
71.50
72.10
73.67
73.65
15.53
1.64%
1.73%
77
10.29
Revenue growth%
25.12
27.39
25.94
28.74
27.97
26.57
28.57
30.57
29.45
27.71
13.98
28.57
27.84
23
22.43
Gross margin%
7.72
9.24
7.69
4.84
2.07
1.57
3.10
0.57
1.53
0.40
3.30
1.53
2.58
79
25.59
Operating margin%
20.56
20.00
21.59
18.80
18.95
21.45
23.46
24.14
25.70
28.63
11.17
24.14
21.52
44
7.53
Net margin%
17.27
18.04
17.66
19.97
18.78
19.59
20.64
21.31
19.33
17.65
17.04
19.59
19.05
10
26.78
P/E ratio (avg)x
46.77
56.22
60.94
72.10
77.92
86.45
98.18
104.9
115.4
127.5
20.56
104.9
82.19
7
13.04
EV/EBITx
22.10
24.08
28.32
31.66
33.99
35.53
37.83
43.08
46.04
52.89
32.56
43.08
34.76
32
14.93
FCF yield (avg)%
19.13
21.18
23.49
23.95
21.07
22.54
22.38
20.33
18.90
16.23
5.13
20.33
21.13
45
18.45
FCF margin%
21.85
22.60
20.03
20.28
22.86
21.07
20.96
19.55
21.02
21.18
9.84
21.02
21.04
34
1.183
FCF / Net incomex
0.851
0.847
0.762
0.802
0.849
0.917
0.927
0.951
0.986
0.978
1.216
0.951
0.884
84
27.30
ROIC%
17.78
20.63
21.24
19.31
18.45
21.41
22.69
23.17
21.61
20.23
8.02
21.61
20.93
45
12.27
Return on equity%
12.89
15.02
14.43
14.65
16.93
14.33
16.66
17.99
16.06
18.88
7.76
16.66
15.54
19
13.34
Return on assets%
9.27
10.05
12.40
15.18
17.49
16.37
19.19
17.90
17.91
15.53
2.83
17.90
15.95
34
1.11
EPSzł
0.41
0.45
0.50
0.55
0.54
0.54
0.59
0.65
0.76
0.81
1.20
8.50%
7.82%
—
15.18
EPS growth%
30.79
30.92
32.93
34.06
34.65
35.11
37.25
36.96
34.81
37.30
3.71
36.96
34.73
44
0.36
Bookvalue per shzł
1.61
1.47
1.35
1.25
1.28
1.21
1.23
1.25
1.37
1.35
0.95
1.00%
(1.26%)
—
0.51
FCF per sharezł
1.12
1.07
1.21
1.26
1.28
1.50
1.45
1.53
1.74
1.89
0.57
8.18%
6.61%
—
0.63
Dividend per shzł
0.49
0.58
0.58
0.68
0.67
0.65
0.73
0.73
0.83
0.98
0.70
7.97%
8.62%
—
14.90
Div yield (avg)%
17.30
16.79
14.82
12.46
11.31
9.89
10.12
9.85
12.39
11.41
17.37
10.12
11.90
7
10.55
Payout ratio%
18.47
20.98
19.66
19.91
22.31
22.36
20.74
18.32
18.98
20.60
15.26
20.60
20.26
22
22.57
Shares (diluted)M
27.27
28.40
27.65
29.37
33.82
31.97
30.45
29.68
29.03
30.85
22.92
(1.82%)
1.17%
71
12.92
Buyback yield%
12.47
12.63
11.80
9.71
12.39
10.04
7.13
8.44
5.76
3.06
29.87
7.13
9.88
70
0.722
D/E ratiox
2.561
2.446
2.593
2.995
2.928
3.100
3.587
4.145
4.610
4.695
1.776
4.145
3.047
6
44.20
Enterprise valuezł M
46.64
49.77
53.39
61.35
62.47
71.32
69.80
64.83
63.15
66.90
29.01
1.38%
4.20%
23
38.89
LT debtzł M
45.12
40.37
38.93
41.38
39.05
43.92
49.28
48.21
43.29
48.59
6.203
4.47%
1.86%
37
Cost of revenue
1.79%
1.00×
Operating expenses
1.37%
0.97×
Goodwill & intangibles
18.93%
Property and equipment
16.73%
Spread over hurdle
12.37%