1.018
Revenuezł M
2.785
2.994
3.128
3.339
3.530
3.776
3.956
4.155
4.332
4.625
1.069
5.55%
5.70%
29
18.05
Revenue growth%
13.00
14.05
15.94
14.81
15.57
17.40
18.33
16.59
18.14
21.02
19.07
18.14
16.26
90
8.81
Gross margin%
16.80
17.11
15.68
18.19
17.95
19.59
19.73
21.19
21.85
21.71
17.93
21.19
18.89
94
14.14
Operating margin%
9.81
10.17
7.94
5.26
5.18
5.06
6.12
6.79
6.46
8.08
9.82
6.46
6.63
90
17.00
Net margin%
21.46
23.55
21.45
23.18
25.87
27.32
25.29
24.36
26.49
25.72
4.47
25.72
24.83
56
7.439
P/E ratio (avg)x
27.89
28.66
28.67
32.64
34.69
36.61
38.46
44.18
50.96
58.66
10.97
44.18
35.65
58
20.84
EV/EBITx
37.93
36.96
37.98
37.02
34.14
32.36
30.19
27.28
27.17
26.46
10.30
27.28
33.25
90
15.56
FCF yield (avg)%
7.35
7.44
6.91
7.13
9.85
12.52
11.54
9.62
10.27
13.02
3.91
11.54
9.74
36
26.73
FCF margin%
28.31
27.38
27.44
26.31
28.44
29.12
30.81
30.25
30.45
28.00
27.14
30.25
28.37
14
1.258
FCF / Net incomex
0.636
0.598
0.561
0.507
0.549
0.507
0.459
0.475
0.445
0.462
1.522
0.462
0.507
37
13.51
ROIC%
36.92
34.51
34.13
33.11
33.23
34.53
34.04
33.08
31.68
33.80
19.65
33.80
33.92
92
19.00
Return on equity%
3.19
0.67
0.40
0.40
2.15
4.20
5.33
2.45
1.04
0.40
11.81
2.45
1.60
51
10.69
Return on assets%
23.56
23.63
24.27
21.28
22.47
23.11
20.45
23.31
23.02
23.18
17.15
23.11
23.15
41
0.05
EPSzł
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.02
0.02
0.06
5.84%
5.17%
—
14.75
EPS growth%
14.62
16.14
18.22
18.93
20.13
22.32
22.48
20.52
20.38
20.50
28.39
20.52
20.26
68
0.04
Bookvalue per shzł
0.04
0.04
0.05
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.03
4.21%
7.55%
—
0.03
FCF per sharezł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.05
(5.43%)
(4.20%)
—
0.05
Dividend per shzł
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.23%
2.43%
—
20.59
Div yield (avg)%
6.87
9.39
8.12
9.07
8.75
6.77
7.31
5.81
3.45
3.01
24.61
5.81
7.09
93
18.86
Payout ratio%
22.37
19.70
21.74
20.71
19.54
20.06
18.94
19.04
16.95
18.20
9.16
18.94
19.62
9
23.68
Shares (diluted)M
26.27
25.82
26.39
29.12
28.41
25.64
25.89
28.46
26.97
25.41
24.04
(2.20%)
0.85%
91
10.18
Buyback yield%
27.56
29.04
27.86
30.83
30.15
30.97
29.06
31.68
33.18
33.48
28.86
31.68
30.49
63
1.583
D/E ratiox
1.277
1.425
1.327
1.197
1.259
1.310
1.281
1.184
1.128
1.094
1.265
1.184
1.268
11
1.334
Enterprise valuezł M
2.269
2.553
2.709
2.924
2.721
2.937
2.915
2.959
2.920
3.140
2.483
2.91%
2.65%
84
2.840
LT debtzł M
0.572
0.623
0.616
0.632
0.596
0.567
0.494
0.470
0.519
0.539
2.007
(1.98%)
0.43%
78
Cost of revenue
5.55%
0.99×
Operating expenses
5.88%
1.02×
Cash and investments
14.93%
Spread over hurdle
(4.44%)