2.077
Revenuezł M
1.592
1.741
1.933
2.057
2.286
2.520
2.683
2.970
3.237
3.439
2.180
8.51%
9.04%
95
29.80
Revenue growth%
29.12
29.52
27.01
25.55
24.47
26.51
28.41
29.95
29.73
29.49
19.18
29.49
28.77
9
28.57
Gross margin%
28.41
28.96
26.04
27.72
29.82
28.01
27.63
30.45
31.78
29.33
2.66
29.33
28.68
54
9.14
Operating margin%
28.52
28.21
30.39
30.99
30.57
32.40
34.93
33.58
34.25
32.29
25.28
33.58
31.64
91
22.94
Net margin%
25.49
25.44
24.97
23.11
24.13
24.28
24.53
22.09
22.72
22.48
29.48
22.72
24.20
69
16.10
P/E ratio (avg)x
34.47
37.38
42.05
46.15
53.22
54.86
52.99
58.73
63.24
64.28
23.50
58.73
53.11
37
34.14
EV/EBITx
11.74
13.40
14.95
16.81
17.72
16.94
18.33
18.83
21.03
22.30
7.345
18.83
17.33
66
7.19
FCF yield (avg)%
25.24
27.69
28.31
29.06
28.73
28.30
30.97
30.81
32.54
33.96
23.68
30.97
28.90
16
20.70
FCF margin%
9.25
6.89
8.90
10.16
10.46
9.26
10.94
13.03
10.97
12.05
20.04
10.97
10.31
75
0.139
FCF / Net incomex
0.695
0.628
0.586
0.621
0.650
0.639
0.671
0.595
0.555
0.558
1.424
0.595
0.625
32
6.31
ROIC%
30.01
29.12
29.02
27.25
26.06
26.88
27.48
30.40
29.86
30.06
24.37
29.86
29.07
48
17.64
Return on equity%
27.74
25.68
28.20
30.57
28.71
31.44
28.58
27.91
30.36
29.62
7.76
29.62
28.65
57
13.06
Return on assets%
24.95
23.76
23.56
25.02
25.48
23.93
26.80
25.33
23.91
20.96
3.66
23.93
24.44
36
0.03
EPSzł
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(6.27%)
(4.85%)
—
15.37
EPS growth%
17.19
16.42
16.71
17.35
14.94
15.46
13.67
14.31
14.61
17.22
19.28
14.61
15.94
42
0.02
Bookvalue per shzł
0.01
0.01
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.03
9.62%
5.54%
—
0.03
FCF per sharezł
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(3.96%)
(2.74%)
—
0.01
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
(1.53%)
(5.53%)
—
25.25
Div yield (avg)%
19.31
19.57
18.85
20.80
22.73
21.03
18.51
20.71
19.31
16.43
2.68
19.31
19.44
9
24.71
Payout ratio%
14.08
12.63
13.15
11.24
10.56
13.38
14.16
15.86
17.47
18.95
22.16
15.86
13.73
35
75.02
Shares (diluted)M
66.04
59.90
52.08
49.57
50.03
54.15
52.25
50.12
54.64
50.49
72.59
0.18%
(2.68%)
29
29.50
Buyback yield%
11.38
8.56
9.17
7.19
7.83
7.74
5.54
6.48
6.56
8.45
18.48
6.56
7.79
91
1.495
D/E ratiox
1.153
1.133
1.151
1.137
1.202
1.304
1.288
1.174
1.305
1.454
0.983
1.304
1.188
64
3.828
Enterprise valuezł M
2.317
2.411
2.157
2.293
2.198
2.089
2.068
1.850
1.647
1.716
0.343
(4.83%)
(3.40%)
13
3.831
LT debtzł M
2.508
2.374
2.610
2.679
2.874
3.051
2.991
3.335
3.526
3.472
2.345
3.85%
3.43%
9
Cost of revenue
9.02%
1.00×
Operating expenses
8.81%
0.98×
Goodwill & intangibles
22.29%
Property and equipment
16.22%
Spread over hurdle
86.43%