0.314
Revenuezł M
0.182
0.198
0.217
0.234
0.250
0.276
0.296
0.316
0.344
0.383
0.351
8.89%
8.82%
55
27.01
Revenue growth%
11.99
13.59
14.93
13.29
10.55
11.92
9.34
10.72
9.16
10.78
2.61
10.72
11.35
57
7.71
Gross margin%
8.81
8.29
10.14
11.87
11.12
11.29
10.64
9.28
7.24
4.43
18.95
9.28
9.71
90
18.98
Operating margin%
4.82
4.22
1.84
2.87
4.75
3.79
2.58
5.45
7.37
7.75
3.21
5.45
4.49
10
25.04
Net margin%
13.07
14.63
16.68
14.97
13.45
12.64
11.02
13.42
16.28
17.16
13.73
13.42
14.04
77
16.76
P/E ratio (avg)x
19.90
17.51
19.33
21.38
18.82
19.69
18.97
17.45
19.17
21.04
15.15
19.17
19.25
6
36.54
EV/EBITx
31.72
35.60
39.40
41.66
40.46
44.79
42.15
45.16
43.90
45.59
31.15
44.79
41.90
36
3.57
FCF yield (avg)%
10.06
8.73
6.45
4.26
5.35
6.65
7.22
9.95
10.82
11.43
5.72
9.95
7.98
89
20.88
FCF margin%
7.59
9.97
12.62
9.67
10.19
11.02
11.72
11.48
11.39
9.78
14.26
11.39
10.61
76
1.594
FCF / Net incomex
0.259
0.262
0.286
0.315
0.333
0.366
0.410
0.452
0.492
0.489
1.636
0.452
0.349
48
22.99
ROIC%
0.40
0.45
0.40
0.40
1.12
1.73
4.27
4.05
2.91
5.55
14.06
4.05
1.43
73
10.29
Return on equity%
12.62
13.55
13.49
10.92
13.72
11.72
14.51
14.61
14.84
17.15
2.23
14.61
13.64
82
12.02
Return on assets%
12.46
12.13
15.07
12.22
14.55
14.24
11.29
9.46
8.84
8.17
16.83
9.46
12.17
79
0.03
EPSzł
0.11
0.13
0.14
0.16
0.16
0.16
0.18
0.18
0.18
0.22
0.03
6.67%
7.51%
—
10.16
EPS growth%
29.93
29.85
27.28
25.50
22.68
23.34
25.02
26.69
29.35
28.07
7.21
26.69
26.98
69
0.11
Bookvalue per shzł
0.12
0.13
0.11
0.12
0.11
0.12
0.12
0.12
0.11
0.12
0.05
1.63%
(0.41%)
—
0.02
FCF per sharezł
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.09
(6.47%)
(6.64%)
—
0.05
Dividend per shzł
0.09
0.10
0.09
0.10
0.10
0.11
0.10
0.09
0.10
0.10
0.04
(0.70%)
(0.18%)
—
7.31
Div yield (avg)%
6.08
3.73
3.19
6.13
7.04
8.21
5.24
6.47
4.52
2.33
19.22
5.24
5.66
77
27.01
Payout ratio%
22.60
20.67
23.04
25.00
26.02
27.87
30.23
27.66
30.35
32.90
26.47
30.23
26.84
44
2.875
Shares (diluted)M
4.756
4.960
5.289
5.345
5.422
5.180
5.980
6.286
6.604
6.347
2.979
3.20%
4.26%
67
3.80
Buyback yield%
30.66
27.84
26.12
23.14
23.23
20.33
18.01
16.75
15.77
16.03
14.54
16.75
21.73
60
0.312
D/E ratiox
0.727
0.743
0.833
0.817
0.751
0.691
0.745
0.784
0.715
0.720
0.484
0.720
0.744
20
0.193
Enterprise valuezł M
0.101
0.097
0.105
0.107
0.110
0.123
0.114
0.110
0.107
0.116
0.376
1.09%
2.44%
43
0.186
LT debtzł M
0.304
0.337
0.353
0.358
0.410
0.489
0.489
0.538
0.556
0.665
0.372
10.12%
9.20%
75
Cost of revenue
8.79%
1.00×
Operating expenses
9.21%
1.04×
Goodwill & intangibles
20.81%
Spread over hurdle
13.08%