3.200
Revenuezł M
3.401
3.707
4.041
4.297
4.623
4.957
5.397
5.818
6.304
6.919
3.452
8.40%
8.09%
55
20.57
Revenue growth%
35.44
32.89
32.10
31.52
31.07
32.29
34.25
33.18
31.52
30.11
12.98
32.29
32.20
24
21.80
Gross margin%
21.97
23.49
25.22
25.51
27.63
25.87
23.52
22.68
25.06
23.98
21.74
23.98
24.52
11
25.82
Operating margin%
20.25
17.40
17.28
16.02
18.69
16.01
15.56
17.81
14.94
14.06
12.00
15.56
16.65
30
8.32
Net margin%
13.75
13.20
12.66
15.63
14.72
12.59
13.08
13.19
10.62
8.21
5.51
12.59
13.14
48
32.46
P/E ratio (avg)x
13.87
14.13
16.01
16.37
18.59
17.49
18.65
17.27
18.28
19.24
34.23
18.28
17.38
21
30.54
EV/EBITx
49.64
58.57
66.55
64.18
66.73
65.33
77.47
81.52
81.42
86.19
21.76
81.42
66.64
36
7.05
FCF yield (avg)%
15.96
16.97
19.10
16.71
16.33
13.67
15.20
17.82
14.94
13.69
6.46
14.94
16.15
44
17.88
FCF margin%
14.81
13.93
14.17
15.28
15.11
14.80
17.30
14.55
13.36
11.07
14.99
14.55
14.68
37
1.403
FCF / Net incomex
0.117
0.129
0.125
0.133
0.128
0.137
0.153
0.154
0.149
0.149
0.673
0.149
0.135
19
19.97
ROIC%
19.66
17.18
17.29
16.77
15.41
13.35
15.54
15.36
18.26
20.05
13.52
15.54
16.97
89
18.58
Return on equity%
18.15
16.94
16.96
16.23
13.39
12.31
12.04
10.83
8.78
6.03
27.11
10.83
12.85
44
22.35
Return on assets%
13.63
11.11
12.79
10.41
12.85
12.20
13.75
15.00
15.49
18.41
6.62
15.00
13.24
47
0.22
EPSzł
0.12
0.11
0.11
0.11
0.10
0.11
0.12
0.13
0.13
0.13
0.24
5.34%
0.19%
—
28.80
EPS growth%
21.35
24.02
22.02
22.70
24.28
23.40
22.67
22.34
22.58
22.19
8.43
22.58
22.62
94
0.11
Bookvalue per shzł
0.08
0.09
0.09
0.09
0.09
0.10
0.10
0.10
0.11
0.11
0.11
3.41%
1.85%
—
0.19
FCF per sharezł
0.14
0.13
0.14
0.14
0.16
0.16
0.15
0.18
0.20
0.19
0.12
3.95%
2.89%
—
0.13
Dividend per shzł
0.12
0.12
0.11
0.12
0.12
0.12
0.13
0.14
0.15
0.16
0.18
6.83%
4.00%
—
25.05
Div yield (avg)%
4.35
5.64
6.51
6.69
9.42
7.97
9.15
7.89
6.85
6.95
9.46
7.89
6.90
19
23.86
Payout ratio%
24.42
24.31
23.69
21.83
24.13
22.27
22.89
21.93
24.56
26.02
19.97
22.89
23.91
38
13.76
Shares (diluted)M
13.17
14.21
12.63
12.85
13.52
14.53
13.01
13.71
13.12
11.82
13.59
(2.64%)
(1.13%)
69
2.78
Buyback yield%
36.81
34.63
32.27
31.52
32.65
29.81
28.97
27.42
25.38
26.47
29.68
27.42
30.66
7
0.344
D/E ratiox
0.145
0.146
0.155
0.151
0.143
0.149
0.151
0.163
0.163
0.176
0.461
0.163
0.151
45
1.879
Enterprise valuezł M
3.338
3.562
3.830
3.557
3.945
4.403
4.412
5.014
4.839
4.537
0.998
2.84%
3.52%
67
1.653
LT debtzł M
4.098
4.741
5.530
6.063
5.923
6.753
6.812
7.760
8.391
9.967
4.418
10.97%
10.67%
46
Cost of revenue
7.75%
0.97×
Operating expenses
8.49%
1.04×
Goodwill & intangibles
13.79%