0.585
Revenuezł M
4.338
4.691
5.019
5.452
5.951
6.391
6.889
7.414
7.999
8.528
0.601
7.46%
7.79%
65
5.87
Revenue growth%
4.54
4.86
1.95
3.56
1.54
0.92
0.40
0.40
1.31
2.02
13.79
0.92
1.75
79
23.04
Gross margin%
2.15
1.32
3.16
3.95
5.62
4.56
4.50
5.01
4.81
5.00
3.67
4.81
4.53
29
15.21
Operating margin%
5.63
8.52
9.97
10.74
12.70
15.25
16.46
16.74
15.50
18.36
23.25
16.46
13.98
7
6.79
Net margin%
4.28
4.23
4.38
1.57
1.96
3.12
4.79
2.98
1.20
0.40
20.48
2.98
3.05
31
9.119
P/E ratio (avg)x
10.18
10.41
10.43
11.82
10.80
10.10
11.20
10.83
9.879
9.156
14.02
10.10
10.42
32
26.50
EV/EBITx
23.65
24.63
25.44
26.20
23.67
22.93
25.01
24.69
22.67
20.08
28.65
22.93
24.15
62
22.27
FCF yield (avg)%
9.86
8.73
10.39
7.63
9.80
12.47
13.84
14.89
13.73
16.50
16.77
13.84
11.43
13
3.31
FCF margin%
5.58
7.61
4.88
2.61
4.19
2.51
0.40
0.40
2.81
4.27
16.92
2.51
3.50
70
0.705
FCF / Net incomex
1.701
1.698
2.061
2.160
2.169
2.130
2.505
2.953
3.440
3.905
1.532
2.953
2.165
25
16.98
ROIC%
10.95
12.74
12.00
14.25
13.91
15.51
12.60
12.42
10.20
7.92
9.04
12.42
12.51
51
6.42
Return on equity%
6.92
9.25
8.18
8.57
8.92
7.61
6.72
4.98
5.41
4.57
12.23
5.41
7.27
20
13.50
Return on assets%
12.33
10.05
7.43
7.81
10.10
10.53
11.80
10.77
9.23
6.30
29.20
10.53
10.08
34
0.02
EPSzł
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(0.25%)
0.60%
—
15.87
EPS growth%
25.19
24.46
21.76
23.63
22.90
20.29
17.87
19.51
18.24
20.76
13.20
19.51
21.26
84
0.02
Bookvalue per shzł
0.11
0.11
0.12
0.11
0.13
0.13
0.14
0.15
0.15
0.17
0.03
5.76%
5.70%
—
0.09
FCF per sharezł
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.07
0.07
0.06
0.46%
1.65%
—
0.07
Dividend per shzł
0.09
0.10
0.12
0.12
0.11
0.11
0.13
0.15
0.14
0.16
0.02
7.99%
6.78%
—
19.03
Div yield (avg)%
3.18
0.40
3.27
5.83
5.49
2.81
3.34
1.34
3.15
1.32
4.71
2.81
3.16
22
4.07
Payout ratio%
7.69
8.57
6.52
5.18
7.05
5.65
4.84
2.21
1.96
2.25
3.28
2.25
5.41
71
100.3
Shares (diluted)M
130.8
141.5
165.1
153.9
153.9
179.8
182.1
188.0
204.4
234.6
101.6
8.80%
6.92%
63
7.43
Buyback yield%
21.74
24.31
26.01
25.96
28.08
27.83
30.64
33.18
30.78
28.67
21.92
30.64
27.95
92
0.997
D/E ratiox
2.608
2.806
3.191
3.532
3.830
4.083
4.830
5.204
5.196
6.060
0.951
5.196
3.957
20
4.558
Enterprise valuezł M
9.894
8.781
9.456
9.306
8.879
8.340
8.537
8.167
7.994
8.680
10.48
(0.45%)
(0.40%)
93
8.321
LT debtzł M
10.20
10.77
10.75
11.54
12.75
12.47
14.10
13.55
12.93
13.76
3.640
1.53%
4.20%
52
Cost of revenue
7.81%
1.00×
Operating expenses
6.92%
0.92×
Property and equipment
18.39%
Goodwill & intangibles
17.44%
Spread over hurdle
33.86%