9.402
Revenuezł M
6.939
7.224
7.732
8.307
8.879
9.493
10.03
10.61
11.16
11.75
10.24
5.77%
6.12%
34
25.48
Revenue growth%
21.95
19.84
22.47
23.94
22.11
21.70
24.03
22.93
20.45
22.87
4.98
22.87
22.29
41
25.14
Gross margin%
15.02
17.07
17.61
16.78
18.70
18.10
19.10
18.50
20.75
22.48
28.04
19.10
18.30
32
6.51
Operating margin%
15.13
16.56
16.80
13.81
13.45
13.23
15.14
15.55
14.63
11.86
26.51
14.63
14.88
17
17.16
Net margin%
19.68
19.40
20.30
19.28
22.04
24.81
22.37
24.77
24.63
22.48
28.87
24.63
22.21
21
23.43
P/E ratio (avg)x
8.525
9.788
10.41
10.57
11.84
12.62
13.70
13.20
14.21
13.97
13.97
13.70
12.23
87
6.514
EV/EBITx
51.22
56.36
59.23
59.02
58.90
64.41
62.72
66.68
73.93
84.13
35.43
66.68
60.97
14
27.07
FCF yield (avg)%
4.74
5.75
3.44
1.28
2.67
2.89
0.94
0.40
2.62
5.01
6.03
2.62
2.78
10
5.09
FCF margin%
17.44
18.29
15.94
17.12
14.39
14.54
17.25
20.25
20.03
22.05
28.34
20.03
17.34
59
0.585
FCF / Net incomex
0.443
0.426
0.411
0.391
0.424
0.433
0.432
0.420
0.388
0.367
1.408
0.420
0.422
67
21.94
ROIC%
4.84
4.55
3.68
6.41
3.66
6.49
3.96
6.35
7.38
5.88
16.14
6.35
5.36
80
22.60
Return on equity%
7.31
6.00
8.41
8.37
8.86
6.41
9.28
8.97
6.70
9.47
28.14
8.97
8.39
76
22.40
Return on assets%
12.67
12.88
15.65
14.42
12.80
13.64
15.82
15.96
13.83
13.13
27.48
13.83
13.74
76
0.04
EPSzł
0.04
0.05
0.06
0.06
0.06
0.07
0.08
0.09
0.10
0.11
0.04
12.14%
12.26%
—
12.93
EPS growth%
29.21
26.88
27.85
27.93
27.66
25.16
22.18
22.84
24.33
21.82
2.81
22.84
26.02
16
0.01
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.51%)
(2.70%)
—
0.04
FCF per sharezł
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.02
5.09%
6.76%
—
0.01
Dividend per shzł
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.02
7.10%
6.03%
—
2.27
Div yield (avg)%
20.23
21.83
23.52
22.18
20.85
18.98
17.35
15.27
14.97
16.77
7.33
16.77
19.61
64
7.37
Payout ratio%
0.40
0.40
2.89
2.04
2.81
2.15
0.40
0.40
0.40
0.40
27.50
0.40
0.40
27
252.3
Shares (diluted)M
265.7
277.1
262.8
242.5
232.8
217.3
203.9
213.1
226.8
254.7
241.6
1.81%
(0.88%)
24
3.78
Buyback yield%
24.17
26.74
26.71
27.64
25.09
25.10
24.53
23.80
26.76
25.71
15.22
25.10
25.40
90
0.263
D/E ratiox
1.013
1.079
1.292
1.379
1.496
1.458
1.552
1.520
1.506
1.468
0.775
1.506
1.463
75
3.338
Enterprise valuezł M
10.38
9.816
8.792
8.644
9.439
9.017
8.471
8.719
8.278
8.952
2.764
(1.05%)
(0.45%)
49
8.287
LT debtzł M
3.865
3.732
4.012
4.036
4.302
4.618
4.319
4.249
3.952
3.816
7.689
(2.37%)
(0.70%)
66
Cost of revenue
5.98%
0.99×
Operating expenses
6.15%
1.00×
Goodwill & intangibles
16.73%
Spread over hurdle
(4.82%)