0.608
Revenuezł M
0.912
0.913
0.898
0.906
0.894
0.874
0.891
0.881
0.867
0.847
0.672
(1.08%)
(0.78%)
89
19.45
Revenue growth%
22.87
25.37
26.82
29.73
28.11
28.33
30.86
32.94
30.54
31.12
10.12
30.86
29.03
29
6.08
Gross margin%
21.36
20.15
22.99
24.48
26.43
23.60
21.50
22.92
25.22
27.45
28.82
23.60
23.29
29
23.45
Operating margin%
28.01
25.56
27.91
28.14
29.70
32.55
35.40
36.62
34.67
32.01
26.79
34.67
30.86
21
10.22
Net margin%
22.03
24.24
22.12
22.05
23.94
26.21
27.84
30.82
31.77
31.78
15.41
30.82
25.23
27
10.45
P/E ratio (avg)x
30.96
33.16
31.40
31.10
36.25
35.12
33.09
37.72
41.97
45.30
32.79
37.72
34.14
11
21.48
EV/EBITx
50.93
48.44
50.86
51.06
54.61
52.51
52.90
58.99
59.69
66.31
8.321
58.99
52.71
55
9.88
FCF yield (avg)%
30.98
32.06
32.38
33.04
34.53
36.68
37.17
38.15
39.47
39.48
29.41
38.15
35.61
41
28.51
FCF margin%
17.79
17.98
16.41
18.49
16.11
16.87
19.39
21.06
19.80
18.74
21.53
19.39
18.24
78
1.452
FCF / Net incomex
0.629
0.598
0.583
0.562
0.532
0.540
0.602
0.644
0.727
0.808
0.718
0.644
0.600
10
27.22
ROIC%
0.40
1.68
2.10
3.37
1.14
2.67
2.02
1.63
0.74
3.67
21.95
2.02
1.85
89
8.53
Return on equity%
3.62
5.27
5.01
6.28
8.12
9.36
10.60
10.06
9.92
7.35
14.45
9.92
7.73
69
22.67
Return on assets%
23.11
21.46
18.78
18.51
17.42
17.08
16.93
17.72
15.74
17.07
22.46
17.07
17.57
84
0.25
EPSzł
0.13
0.12
0.13
0.13
0.12
0.10
0.10
0.09
0.09
0.10
0.26
(4.59%)
(4.20%)
—
21.62
EPS growth%
21.23
19.78
16.95
14.36
13.31
12.36
10.60
9.67
7.19
6.09
27.69
9.67
12.83
39
0.22
Bookvalue per shzł
0.10
0.11
0.14
0.16
0.18
0.19
0.20
0.22
0.24
0.27
0.21
9.05%
12.46%
—
0.26
FCF per sharezł
0.11
0.11
0.11
0.10
0.09
0.09
0.08
0.07
0.07
0.07
0.26
(6.29%)
(6.77%)
—
0.17
Dividend per shzł
0.22
0.22
0.21
0.18
0.17
0.16
0.15
0.14
0.14
0.13
0.12
(4.57%)
(5.02%)
—
2.03
Div yield (avg)%
11.70
9.72
10.11
12.50
15.24
14.44
15.53
17.99
20.11
19.31
14.74
17.99
14.84
64
14.63
Payout ratio%
16.20
13.58
16.07
18.89
16.82
17.62
17.56
19.57
18.00
15.39
12.24
17.62
17.19
47
2.746
Shares (diluted)M
2.002
2.003
1.806
1.960
1.834
1.638
1.721
1.736
1.882
2.020
2.706
1.95%
(1.28%)
46
4.08
Buyback yield%
8.70
6.36
6.75
6.70
5.97
4.16
1.99
4.45
4.04
4.48
6.70
4.16
5.22
23
1.761
D/E ratiox
1.281
1.299
1.412
1.630
1.786
2.085
2.437
2.591
3.036
3.586
0.919
2.591
1.936
75
0.601
Enterprise valuezł M
0.181
0.181
0.183
0.186
0.205
0.208
0.214
0.233
0.255
0.285
0.653
6.77%
4.09%
28
0.185
LT debtzł M
0.057
0.051
0.050
0.044
0.047
0.049
0.046
0.050
0.048
0.045
0.671
(0.84%)
(3.11%)
55
Cost of revenue
(0.78%)
1.00×
Operating expenses
(1.54%)
0.93×
Cash and investments
20.24%
Goodwill & intangibles
15.81%
Spread over hurdle
(1.53%)