6.754
Revenuezł M
3.531
3.761
4.067
4.427
4.849
5.336
5.866
6.307
6.717
7.269
6.988
8.44%
8.32%
6
9.48
Revenue growth%
13.89
16.66
14.19
11.58
13.61
11.81
14.11
13.60
11.98
9.66
8.05
11.98
13.60
13
9.46
Gross margin%
12.88
13.47
15.67
13.12
11.46
13.81
12.23
15.03
12.21
14.39
13.57
13.81
13.29
42
20.82
Operating margin%
18.36
16.59
13.96
13.44
16.26
13.34
12.02
14.41
14.82
13.38
16.44
13.38
14.19
50
23.75
Net margin%
15.02
17.05
17.27
16.44
16.15
14.35
14.25
14.81
12.34
10.64
19.43
14.25
14.91
79
26.16
P/E ratio (avg)x
28.63
30.39
31.61
38.02
39.21
43.22
51.16
61.29
63.82
67.85
11.76
61.29
41.21
66
21.22
EV/EBITx
24.49
27.52
27.65
26.23
25.91
27.21
27.05
28.27
30.88
35.76
28.64
28.27
27.36
92
20.78
FCF yield (avg)%
9.31
7.53
8.98
8.79
8.15
6.52
7.24
9.94
11.52
13.11
7.31
9.94
8.88
80
20.93
FCF margin%
11.51
10.04
10.68
12.70
9.91
12.39
11.66
8.72
9.04
9.59
20.90
9.59
10.36
52
1.648
FCF / Net incomex
1.215
1.284
1.446
1.621
1.679
1.940
1.866
1.817
1.852
1.910
1.468
1.866
1.748
82
21.50
ROIC%
33.26
32.11
30.68
29.70
27.29
25.92
28.07
29.23
27.26
24.63
5.85
27.26
28.65
56
23.33
Return on equity%
16.01
13.01
11.24
9.57
9.09
8.09
8.45
11.43
10.12
8.81
4.16
8.81
9.84
43
24.66
Return on assets%
24.86
26.98
25.22
26.21
25.80
24.56
23.91
21.36
21.43
18.84
22.67
21.43
24.71
54
0.03
EPSzł
0.11
0.11
0.11
0.13
0.14
0.16
0.17
0.18
0.21
0.25
0.03
12.83%
10.79%
—
7.14
EPS growth%
25.02
22.77
23.48
24.68
23.19
25.06
24.29
26.76
29.37
31.71
21.83
26.76
24.85
71
0.04
Bookvalue per shzł
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.37%)
1.74%
—
0.02
FCF per sharezł
0.01
0.01
0.02
0.02
0.01
0.01
0.01
0.01
0.02
0.02
0.05
1.17%
0.45%
—
0.04
Dividend per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
(1.75%)
(0.10%)
—
20.78
Div yield (avg)%
3.63
1.35
4.14
6.86
6.47
6.51
8.36
5.78
6.82
8.16
26.91
6.82
6.49
74
16.41
Payout ratio%
8.76
10.25
8.34
8.60
9.84
10.30
11.89
13.19
12.74
12.16
8.30
12.16
10.27
74
86.57
Shares (diluted)M
67.94
74.05
64.36
56.59
58.17
60.56
59.36
52.75
50.09
47.41
82.17
(4.01%)
(2.75%)
32
16.88
Buyback yield%
22.01
20.86
23.27
26.09
27.70
27.35
28.04
27.63
28.64
31.11
23.59
28.04
27.49
84
0.160
D/E ratiox
0.159
0.170
0.175
0.152
0.152
0.165
0.164
0.153
0.157
0.151
1.462
0.157
0.158
54
5.597
Enterprise valuezł M
13.31
14.31
15.32
16.25
19.62
20.14
23.73
27.22
28.55
33.01
1.803
10.97%
10.97%
61
0.356
LT debtzł M
4.369
4.413
4.317
4.491
4.410
4.403
4.903
5.311
5.482
6.195
5.263
7.03%
3.26%
83
Cost of revenue
8.32%
1.00×
Operating expenses
8.09%
0.98×
Cash and investments
17.44%
Spread over hurdle
(9.46%)