0.090
Revenuezł M
1.076
1.106
1.104
1.131
1.111
1.095
1.121
1.132
1.113
1.119
0.097
0.13%
0.54%
53
9.53
Revenue growth%
20.81
22.91
20.58
21.13
19.12
21.16
22.69
21.27
24.08
25.25
22.80
22.69
21.22
48
4.03
Gross margin%
14.92
17.22
18.61
17.27
14.49
14.25
12.10
13.73
14.47
14.40
14.26
14.25
14.48
35
16.66
Operating margin%
19.93
17.32
17.25
16.38
19.11
21.23
19.82
19.93
19.91
18.84
25.01
19.91
19.46
24
12.44
Net margin%
3.43
2.80
0.76
0.40
0.40
0.40
0.40
0.40
2.88
3.17
4.94
0.40
0.58
74
20.18
P/E ratio (avg)x
47.15
54.69
65.05
72.39
77.36
84.72
99.65
113.0
109.6
107.5
7.083
107.5
81.04
40
7.912
EV/EBITx
21.94
23.76
27.35
28.45
31.47
36.83
35.76
35.25
35.47
34.93
29.60
35.47
33.20
72
18.47
FCF yield (avg)%
22.63
22.25
20.29
21.03
20.88
20.13
23.10
22.67
25.32
23.12
6.90
23.10
22.44
65
18.17
FCF margin%
15.74
17.37
17.29
17.52
20.42
20.18
20.55
21.61
19.62
16.92
28.77
20.18
18.57
73
0.981
FCF / Net incomex
0.279
0.285
0.270
0.272
0.284
0.264
0.236
0.210
0.221
0.204
0.957
0.221
0.267
19
14.57
ROIC%
26.89
26.13
25.07
27.93
25.87
24.95
26.20
27.04
26.96
28.55
3.66
26.96
26.54
50
5.67
Return on equity%
25.51
26.60
24.01
22.94
23.83
26.35
25.74
25.07
25.43
24.87
20.14
25.43
25.25
58
6.44
Return on assets%
16.13
15.18
13.34
12.43
12.62
13.62
11.53
8.95
11.16
8.77
15.73
11.16
12.53
73
0.16
EPSzł
0.14
0.14
0.15
0.16
0.16
0.16
0.17
0.18
0.20
0.20
0.17
4.59%
3.68%
—
27.63
EPS growth%
0.40
1.15
3.99
3.93
6.41
5.54
7.93
10.32
10.17
12.23
16.17
10.17
5.98
22
0.08
Bookvalue per shzł
0.17
0.17
0.15
0.16
0.18
0.16
0.16
0.17
0.16
0.16
0.07
(2.59%)
(1.61%)
—
0.04
FCF per sharezł
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.18
9.81%
5.57%
—
0.18
Dividend per shzł
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.08
0.08
0.09
0.10
11.13%
5.82%
—
17.41
Div yield (avg)%
30.97
30.41
27.62
25.30
26.08
25.73
27.97
26.28
27.84
28.61
4.37
27.84
27.73
90
3.23
Payout ratio%
29.38
28.73
30.16
30.67
28.12
28.62
27.02
28.65
28.71
28.20
7.75
28.62
28.68
32
4.656
Shares (diluted)M
5.569
6.335
6.873
6.790
7.336
8.320
8.451
8.634
9.217
9.157
4.526
4.53%
5.75%
40
2.28
Buyback yield%
0.40
1.20
2.29
2.68
0.40
1.29
0.40
0.40
0.40
1.44
7.27
0.40
0.80
35
0.143
D/E ratiox
0.435
0.415
0.470
0.449
0.458
0.458
0.436
0.459
0.461
0.513
0.600
0.459
0.458
56
1.390
Enterprise valuezł M
0.068
0.066
0.067
0.069
0.066
0.058
0.061
0.059
0.060
0.058
0.935
(2.32%)
(2.62%)
21
0.238
LT debtzł M
0.939
0.986
0.918
0.877
0.776
0.768
0.821
0.884
0.953
0.902
0.797
3.04%
(0.22%)
35
Cost of revenue
0.54%
1.00×
Operating expenses
—
0.95×
Goodwill & intangibles
19.03%
Spread over hurdle
(4.07%)