0.518
Revenuezł M
1.146
1.212
1.321
1.448
1.553
1.713
1.816
1.941
2.059
2.206
0.552
7.28%
7.37%
30
2.43
Revenue growth%
9.83
11.43
13.07
15.96
16.25
18.99
21.31
21.47
21.56
19.66
21.76
21.31
17.62
18
5.25
Gross margin%
17.44
16.64
18.77
21.63
19.84
17.61
15.09
13.69
14.61
12.29
15.06
14.61
17.04
16
19.76
Operating margin%
2.70
4.15
6.82
4.70
7.55
5.16
6.67
5.62
6.78
5.14
16.63
5.62
5.39
43
5.97
Net margin%
12.54
11.65
13.22
13.54
11.71
14.63
11.99
14.29
14.63
16.72
16.24
14.63
13.38
65
12.18
P/E ratio (avg)x
14.70
15.62
15.69
13.59
14.40
12.71
11.54
12.34
11.28
10.05
36.80
11.54
13.15
35
9.129
EV/EBITx
20.31
19.07
18.22
16.51
16.48
17.13
17.61
16.25
16.75
17.61
19.83
17.13
17.37
70
22.96
FCF yield (avg)%
23.35
23.38
23.04
25.46
24.89
24.56
23.69
23.12
24.16
26.73
23.83
24.16
23.92
50
20.00
FCF margin%
17.94
20.00
17.92
20.84
22.07
23.00
24.46
25.16
23.67
22.01
12.54
23.67
22.04
29
0.919
FCF / Net incomex
0.673
0.670
0.580
0.498
0.454
0.425
0.412
0.383
0.368
0.363
0.554
0.383
0.439
52
20.43
ROIC%
14.99
12.96
15.44
16.95
19.74
16.77
17.76
19.23
17.74
16.03
8.63
17.74
16.86
87
3.45
Return on equity%
3.19
3.18
0.52
3.13
4.17
4.05
5.66
3.70
5.57
3.07
5.23
4.05
3.45
30
27.33
Return on assets%
18.52
19.62
19.63
21.93
20.31
21.00
18.72
20.41
19.04
18.08
7.89
19.04
19.63
70
0.08
EPSzł
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.08
(1.64%)
(2.89%)
—
3.38
EPS growth%
4.22
5.78
4.21
6.14
4.28
7.25
4.78
5.50
7.31
7.74
7.67
7.25
5.64
44
0.08
Bookvalue per shzł
0.08
0.08
0.09
0.10
0.11
0.11
0.11
0.12
0.13
0.14
0.06
5.01%
7.13%
—
0.07
FCF per sharezł
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.02
0.05
(6.03%)
(4.97%)
—
0.03
Dividend per shzł
0.05
0.05
0.04
0.04
0.05
0.05
0.06
0.07
0.06
0.07
0.05
7.10%
4.60%
—
15.07
Div yield (avg)%
19.27
21.03
22.70
25.44
25.46
24.84
25.26
27.36
25.56
26.37
25.78
25.56
25.35
12
3.98
Payout ratio%
27.56
27.62
24.65
26.93
24.45
25.69
26.26
28.35
30.99
28.10
26.63
28.10
27.25
77
14.62
Shares (diluted)M
13.43
13.84
11.91
11.90
12.16
12.77
12.40
11.11
11.01
11.12
14.62
(1.76%)
(2.36%)
19
10.28
Buyback yield%
28.35
27.21
29.67
29.51
29.50
27.17
27.88
30.76
31.92
34.44
29.58
30.76
29.51
41
0.989
D/E ratiox
0.505
0.557
0.548
0.523
0.569
0.538
0.515
0.464
0.439
0.399
1.700
0.464
0.519
57
0.996
Enterprise valuezł M
0.711
0.758
0.856
0.890
0.932
1.060
0.996
1.023
0.982
0.956
0.648
0.50%
4.12%
71
1.151
LT debtzł M
1.941
2.022
2.214
2.103
2.314
2.667
2.737
2.768
3.085
3.135
1.462
6.26%
4.85%
88
Cost of revenue
7.75%
1.04×
Operating expenses
6.59%
0.93×
Goodwill & intangibles
19.10%
Spread over hurdle
28.34%