0.195
RevenueFr M
0.607
0.632
0.663
0.684
0.711
0.739
0.790
0.847
0.898
0.935
0.210
5.64%
5.06%
46
2.85
Revenue growth%
25.46
22.92
22.78
20.42
21.73
19.05
21.69
20.90
18.45
19.84
20.18
19.84
21.30
28
14.82
Gross margin%
19.54
20.49
21.25
21.55
19.29
21.63
23.64
22.79
20.77
21.19
10.35
21.63
21.22
60
26.31
Operating margin%
23.53
24.61
27.13
25.62
23.88
24.30
25.19
22.91
20.51
20.27
20.81
22.91
24.09
41
28.50
Net margin%
26.90
26.01
23.93
25.30
23.32
24.66
24.13
27.00
26.32
26.80
28.23
26.32
25.66
32
16.36
P/E ratio (avg)x
24.01
26.63
29.32
29.73
30.66
30.45
31.25
28.11
31.68
31.76
29.95
31.25
30.09
89
12.91
EV/EBITx
32.19
32.56
35.31
43.02
50.09
56.44
67.82
66.51
66.58
79.40
10.18
66.58
53.27
43
16.54
FCF yield (avg)%
26.49
27.79
26.26
28.91
29.83
27.36
28.93
26.73
26.00
28.77
21.01
27.36
27.58
44
19.39
FCF margin%
0.40
3.05
3.48
2.72
0.40
0.40
0.40
0.40
0.40
2.00
9.99
0.40
0.40
92
1.720
FCF / Net incomex
0.475
0.437
0.458
0.477
0.458
0.473
0.457
0.434
0.459
0.498
1.286
0.459
0.459
13
22.33
ROIC%
13.82
12.71
9.97
10.14
9.12
7.87
5.63
4.81
6.74
5.17
12.77
5.63
8.49
34
9.32
Return on equity%
10.45
9.00
7.88
5.35
7.19
5.40
2.49
0.40
0.40
1.14
28.78
1.14
5.37
68
28.27
Return on assets%
0.40
0.40
2.15
0.40
1.59
0.40
0.40
0.40
1.88
2.48
17.26
0.40
0.40
47
—
EPSFr
—
—
—
—
—
—
—
—
—
—
—
(1.26%)
(0.91%)
—
24.86
EPS growth%
14.11
14.55
11.60
9.94
9.85
8.63
8.58
9.24
9.12
10.48
3.41
9.12
9.89
28
—
Bookvalue per shFr
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
7.51%
6.94%
—
—
FCF per shareFr
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
4.47%
6.28%
—
—
Dividend per shFr
—
—
—
—
—
—
—
—
0.01
0.01
—
9.53%
7.75%
—
29.81
Div yield (avg)%
2.79
1.04
0.65
2.07
3.99
3.74
4.56
6.44
5.21
5.95
7.89
5.21
3.87
78
28.13
Payout ratio%
3.16
3.62
3.67
6.17
4.05
6.29
8.54
9.35
11.47
12.89
23.08
9.35
6.23
23
216.9
Shares (diluted)M
394.3
432.8
509.9
589.9
582.4
627.7
684.0
783.4
798.9
812.0
223.3
6.87%
9.23%
41
6.57
Buyback yield%
17.15
18.48
20.33
22.45
22.01
24.26
23.03
20.55
22.40
20.83
10.10
22.40
21.42
26
1.740
D/E ratiox
1.329
1.451
1.415
1.386
1.376
1.463
1.658
1.782
1.688
1.770
0.184
1.688
1.457
26
0.383
Enterprise valueFr M
0.565
0.576
0.604
0.653
0.685
0.736
0.698
0.697
0.722
0.638
0.315
(1.40%)
0.27%
43
0.383
LT debtFr M
0.700
0.680
0.756
0.788
0.785
0.871
0.896
0.895
1.006
0.949
0.591
3.86%
3.85%
95
Cost of revenue
5.71%
1.06×
Operating expenses
4.42%
0.94×
Cash and investments
18.57%