1.576
Revenuezł M
1.165
1.184
1.226
1.296
1.313
1.357
1.413
1.485
1.533
1.559
1.699
3.50%
3.35%
95
5.67
Revenue growth%
25.68
28.50
29.85
31.19
31.62
34.30
32.53
30.16
30.79
28.04
8.91
30.79
30.47
23
7.10
Gross margin%
17.79
15.79
17.18
14.19
13.29
12.49
14.64
13.69
10.90
8.96
23.08
12.49
13.94
65
18.97
Operating margin%
13.01
11.97
13.83
13.01
11.13
13.82
14.70
13.11
14.84
17.32
7.68
14.70
13.46
18
19.10
Net margin%
6.18
5.76
6.32
7.56
7.23
7.28
6.91
5.77
3.70
3.03
18.54
5.77
6.25
30
10.37
P/E ratio (avg)x
19.47
20.74
18.15
16.23
16.38
17.44
18.66
20.54
21.85
19.67
33.22
19.67
19.06
53
11.64
EV/EBITx
46.16
51.47
59.88
64.20
72.10
85.99
82.85
81.06
90.58
97.75
31.12
85.99
76.58
53
28.30
FCF yield (avg)%
28.00
30.83
33.05
30.34
28.31
27.69
25.39
26.00
24.25
27.08
15.99
26.00
27.85
20
21.88
FCF margin%
4.75
2.68
4.25
4.55
5.13
4.24
6.67
5.84
5.78
3.52
4.82
5.78
4.65
31
1.643
FCF / Net incomex
0.388
0.426
0.449
0.476
0.515
0.560
0.554
0.509
0.473
0.442
1.642
0.509
0.474
61
28.67
ROIC%
3.48
4.09
5.90
8.41
8.64
10.03
9.74
12.33
12.14
13.80
20.49
12.14
9.19
66
12.48
Return on equity%
8.97
10.85
11.33
9.89
11.54
10.57
11.07
13.01
10.65
11.45
26.86
11.07
10.96
17
23.61
Return on assets%
8.76
10.43
9.53
9.49
11.91
9.37
9.61
6.98
7.06
4.31
11.98
7.06
9.43
12
0.03
EPSzł
0.17
0.19
0.18
0.20
0.19
0.20
0.19
0.19
0.18
0.21
0.03
1.19%
2.73%
—
5.47
EPS growth%
27.37
25.87
27.16
25.52
26.01
23.39
24.09
25.91
23.88
24.16
15.39
24.09
25.69
22
0.09
Bookvalue per shzł
0.14
0.13
0.12
0.13
0.11
0.11
0.11
0.12
0.13
0.14
0.13
4.07%
0.35%
—
0.06
FCF per sharezł
0.04
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.05
0.05
0.14
(2.41%)
(0.16%)
—
0.09
Dividend per shzł
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.04
0.05
0.12
(3.03%)
(3.32%)
—
15.70
Div yield (avg)%
8.35
11.35
10.86
12.80
10.07
11.10
13.93
12.99
13.52
11.03
14.12
12.99
11.22
77
15.29
Payout ratio%
21.12
23.67
20.82
21.65
19.59
22.41
21.33
18.47
21.10
23.55
24.24
21.33
21.23
61
7.723
Shares (diluted)M
8.249
7.498
8.176
7.867
8.166
8.896
8.956
7.667
7.228
6.259
7.593
(5.18%)
(4.07%)
84
17.96
Buyback yield%
30.18
30.67
29.76
28.86
30.53
31.80
30.12
29.90
29.95
27.57
15.34
29.95
30.03
16
1.035
D/E ratiox
1.796
2.011
1.975
1.989
2.006
2.161
2.560
3.016
3.461
3.761
0.616
3.016
2.086
38
1.595
Enterprise valuezł M
1.693
1.604
1.600
1.539
1.600
1.590
1.828
2.060
1.953
2.266
0.237
7.20%
4.01%
22
0.480
LT debtzł M
0.700
0.653
0.643
0.716
0.822
0.820
0.819
0.943
0.943
1.099
1.116
5.99%
5.48%
50
Cost of revenue
3.17%
0.98×
Operating expenses
3.40%
1.00×