0.477
Revenuezł M
0.600
0.625
0.654
0.700
0.738
0.798
0.858
0.926
0.974
1.050
0.497
7.30%
6.17%
89
19.70
Revenue growth%
1.22
0.40
0.40
0.40
0.40
2.70
5.26
5.53
4.51
7.35
12.44
5.26
1.96
65
4.93
Gross margin%
7.73
9.06
11.75
12.02
11.28
12.44
10.27
10.70
8.74
6.69
7.38
10.27
10.48
8
15.30
Operating margin%
4.42
4.37
1.74
4.06
4.01
1.19
2.09
0.97
0.40
0.70
23.85
0.97
1.91
47
20.56
Net margin%
24.63
26.99
29.48
26.80
25.39
24.35
22.84
23.82
25.54
26.79
11.36
24.35
25.46
25
37.27
P/E ratio (avg)x
24.74
25.89
26.52
25.56
24.69
26.62
28.90
28.76
26.25
23.68
11.33
26.62
26.07
79
29.70
EV/EBITx
25.14
26.73
30.02
31.23
32.06
32.82
32.04
31.40
34.36
38.27
13.13
32.82
31.72
24
13.19
FCF yield (avg)%
0.40
2.70
3.59
1.87
0.40
0.40
0.40
0.40
0.40
0.69
25.89
0.40
0.40
21
27.20
FCF margin%
27.91
28.35
29.07
28.91
29.69
27.34
25.37
23.89
24.22
21.73
20.91
24.22
27.62
42
0.451
FCF / Net incomex
2.821
3.052
3.037
3.056
3.374
3.494
4.117
4.475
5.051
5.316
1.487
4.475
3.434
47
28.16
ROIC%
7.33
9.37
10.13
11.30
14.03
13.43
15.02
12.58
10.81
10.93
10.93
12.58
11.12
15
6.08
Return on equity%
18.41
17.15
17.28
14.32
14.07
15.97
18.88
21.39
22.63
19.77
4.28
19.77
17.85
7
3.91
Return on assets%
19.43
18.39
18.08
16.78
16.30
17.37
19.83
20.18
19.09
18.56
25.75
19.09
18.47
12
0.04
EPSzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.05
(0.77%)
1.69%
—
3.65
EPS growth%
19.82
22.53
21.97
22.17
24.34
27.03
24.52
24.86
26.15
25.71
16.57
25.71
24.43
45
0.04
Bookvalue per shzł
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.10
0.10
0.11
0.02
6.42%
5.90%
—
0.01
FCF per sharezł
0.04
0.04
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.02
3.32%
1.17%
—
0.02
Dividend per shzł
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.13
0.13
0.01
8.42%
6.77%
—
20.56
Div yield (avg)%
10.66
11.96
12.08
13.66
10.87
8.06
10.57
13.02
14.98
13.16
19.47
13.02
12.02
62
7.19
Payout ratio%
15.69
12.73
10.79
12.75
14.68
14.02
15.10
15.26
14.59
13.79
18.50
14.59
14.31
37
12.15
Shares (diluted)M
12.47
13.54
14.43
13.10
13.19
14.04
14.72
14.03
14.84
13.83
11.65
0.95%
0.51%
69
16.23
Buyback yield%
14.02
16.29
14.53
17.31
17.74
20.23
22.00
20.11
21.96
22.46
17.57
21.96
18.93
86
1.024
D/E ratiox
1.911
2.152
2.544
2.656
2.914
3.138
3.260
3.734
4.185
4.600
0.722
3.734
3.026
45
0.592
Enterprise valuezł M
0.480
0.486
0.498
0.473
0.505
0.492
0.539
0.525
0.579
0.565
0.916
2.29%
1.47%
44
1.041
LT debtzł M
1.344
1.444
1.418
1.419
1.586
1.713
2.041
2.409
2.793
3.083
0.203
14.21%
8.35%
8
Cost of revenue
6.05%
0.99×
Operating expenses
6.49%
1.03×
Property and equipment
15.73%
Return on capital
114.26%
Spread over hurdle
104.17%