2.259
Revenuezł M
1.562
1.633
1.746
1.877
1.992
2.137
2.219
2.355
2.461
2.550
2.418
5.06%
5.72%
44
11.43
Revenue growth%
33.19
32.14
30.40
28.00
26.17
23.96
22.13
24.61
24.53
23.35
21.35
23.96
25.39
55
8.78
Gross margin%
26.34
26.75
26.64
26.54
27.17
28.96
30.97
29.96
29.94
27.45
8.14
29.94
27.31
43
29.69
Operating margin%
6.85
9.07
11.21
12.24
13.67
15.95
18.51
19.99
17.10
19.72
9.15
18.51
14.81
57
17.05
Net margin%
4.62
5.52
6.67
4.72
7.69
8.32
6.03
6.55
4.70
3.73
11.21
6.03
5.77
78
17.16
P/E ratio (avg)x
23.28
21.37
18.36
16.78
15.50
15.42
15.19
15.84
14.39
13.59
25.87
15.19
15.67
77
25.17
EV/EBITx
39.82
39.07
35.93
36.19
36.18
35.52
35.33
33.69
35.79
38.58
26.08
35.52
36.06
84
14.06
FCF yield (avg)%
18.30
17.51
18.11
16.13
17.35
19.99
19.51
17.04
17.26
17.15
29.12
17.26
17.43
85
27.70
FCF margin%
14.40
14.15
16.42
15.71
12.83
13.29
15.06
12.27
10.34
9.26
19.14
12.27
13.72
19
1.161
FCF / Net incomex
2.355
2.374
2.606
2.878
2.995
3.382
3.894
4.048
3.862
4.447
1.141
3.894
3.188
26
13.51
ROIC%
11.57
13.53
12.85
11.75
12.12
14.67
15.35
13.04
11.53
9.97
5.19
13.04
12.49
50
6.22
Return on equity%
18.00
15.65
16.76
19.59
21.01
19.89
18.35
18.54
19.19
16.94
18.66
18.54
18.45
44
9.71
Return on assets%
2.12
0.40
0.40
0.40
0.93
3.20
5.05
2.70
0.40
0.92
7.15
2.70
0.93
16
0.03
EPSzł
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.06
0.03
12.29%
10.06%
—
25.18
EPS growth%
19.46
20.66
19.07
17.88
19.80
21.49
24.35
25.15
23.88
21.94
2.08
23.88
21.07
78
0.03
Bookvalue per shzł
0.01
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.03
(3.51%)
1.52%
—
0.03
FCF per sharezł
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.02
9.04%
8.73%
—
0.02
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
1.16%
(0.36%)
—
6.03
Div yield (avg)%
29.60
27.72
25.52
24.33
23.31
26.02
26.69
26.83
28.05
26.22
23.85
26.69
26.45
88
3.14
Payout ratio%
27.54
25.28
26.11
28.30
27.09
24.55
21.83
22.62
25.31
22.54
13.58
22.62
25.29
64
32.34
Shares (diluted)M
37.26
41.69
37.78
33.74
31.99
33.18
31.08
31.25
32.62
30.98
31.97
(0.64%)
(2.98%)
50
21.43
Buyback yield%
6.48
3.54
4.56
6.90
5.79
7.21
8.68
11.13
12.64
13.93
7.46
11.13
7.06
50
1.488
D/E ratiox
1.934
2.123
2.038
2.345
2.302
2.199
2.147
2.168
2.154
1.973
0.519
2.154
2.150
56
1.129
Enterprise valuezł M
0.857
0.935
0.824
0.847
0.774
0.738
0.739
0.738
0.777
0.742
1.328
(0.82%)
(2.45%)
79
1.667
LT debtzł M
1.817
1.898
1.637
1.443
1.388
1.498
1.323
1.444
1.390
1.522
1.660
1.85%
(1.84%)
92
Cost of revenue
5.35%
0.97×
Operating expenses
6.47%
1.07×
Property and equipment
20.83%