2.803
Revenuezł M
3.673
3.931
4.138
4.346
4.592
4.805
4.975
5.217
5.517
5.844
3.041
4.94%
5.12%
63
12.27
Revenue growth%
15.71
15.31
16.65
16.07
13.14
13.17
10.41
12.71
15.54
14.71
24.95
13.17
15.01
90
3.24
Gross margin%
6.31
5.62
8.43
10.47
13.43
14.58
14.56
14.53
15.74
14.89
17.57
14.58
13.98
88
25.08
Operating margin%
7.22
5.28
2.67
4.56
7.04
9.05
9.92
8.54
10.98
10.73
15.29
9.92
7.88
16
13.48
Net margin%
11.48
11.16
10.92
8.05
5.86
3.21
2.04
1.58
2.01
0.40
27.14
2.01
4.54
48
30.34
P/E ratio (avg)x
25.23
28.00
29.18
31.05
33.49
35.30
36.31
40.23
45.19
45.50
37.65
40.23
34.39
70
24.47
EV/EBITx
25.55
29.53
31.54
31.20
36.84
44.83
50.60
54.79
65.64
74.18
37.37
54.79
40.84
13
9.98
FCF yield (avg)%
18.08
20.67
22.76
23.86
24.01
23.37
26.20
26.30
25.29
24.95
23.55
25.29
23.93
59
19.76
FCF margin%
4.96
6.48
7.32
6.45
5.95
4.22
2.48
4.58
5.45
7.22
24.21
4.58
5.70
63
0.184
FCF / Net incomex
0.717
0.837
0.837
0.981
1.092
1.105
1.115
1.139
1.233
1.403
1.786
1.139
1.098
70
12.42
ROIC%
4.85
4.53
1.79
0.40
3.25
4.96
5.55
8.38
5.75
5.31
10.65
5.55
4.90
5
3.32
Return on equity%
21.09
21.26
22.42
23.49
21.36
22.86
25.71
28.32
27.35
24.40
25.27
25.71
23.18
55
16.37
Return on assets%
15.16
13.48
12.13
13.19
13.61
14.47
14.00
13.19
15.27
16.79
9.20
14.47
13.81
93
0.01
EPSzł
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.01
8.92%
7.74%
—
8.55
EPS growth%
29.22
27.62
29.43
28.02
29.58
31.99
32.24
32.55
35.50
34.98
15.65
32.55
30.79
39
0.02
Bookvalue per shzł
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.01
2.88%
2.21%
—
0.02
FCF per sharezł
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
4.19%
4.69%
—
0.02
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.01
12.74%
12.35%
—
16.45
Div yield (avg)%
17.14
16.43
19.23
20.39
22.34
24.41
24.81
26.21
24.83
26.23
20.77
24.83
23.37
33
26.30
Payout ratio%
6.90
6.50
6.67
8.58
8.86
8.93
8.44
8.94
8.14
6.57
22.75
8.44
8.29
92
112.7
Shares (diluted)M
167.2
153.5
161.0
176.7
171.4
158.3
153.7
142.0
134.9
138.0
118.1
(4.24%)
(0.93%)
12
23.77
Buyback yield%
20.45
20.58
21.21
23.19
22.86
21.16
20.27
23.07
25.53
27.79
20.31
23.07
22.04
32
0.231
D/E ratiox
1.628
1.965
1.930
2.216
2.449
2.680
2.934
3.026
3.467
3.842
0.744
3.026
2.564
71
3.216
Enterprise valuezł M
3.651
3.587
3.445
3.214
3.590
3.430
3.885
4.258
4.198
4.515
4.472
4.69%
1.48%
55
3.001
LT debtzł M
0.958
1.068
1.110
1.118
1.164
1.180
1.316
1.477
1.440
1.693
2.165
7.78%
5.57%
73
Cost of revenue
5.12%
1.00×
Operating expenses
5.29%
1.02×
Goodwill & intangibles
17.12%
Property and equipment
15.55%
Spread over hurdle
(3.98%)