0.619
Revenuezł M
1.600
1.747
1.905
2.037
2.250
2.425
2.617
2.870
3.084
3.350
0.692
8.28%
8.55%
70
26.10
Revenue growth%
3.35
3.29
1.56
3.33
2.34
3.00
5.57
4.98
5.80
8.03
12.65
5.57
3.34
38
23.61
Gross margin%
21.35
21.11
20.03
22.46
20.77
18.28
17.79
15.55
12.55
12.53
28.76
15.55
19.16
25
11.04
Operating margin%
9.62
8.19
10.19
10.30
10.53
8.59
8.92
6.57
7.48
6.39
4.25
7.48
8.76
92
19.58
Net margin%
27.48
27.51
25.73
26.47
27.57
29.40
26.98
27.02
24.18
25.16
19.98
26.98
27.00
77
29.60
P/E ratio (avg)x
36.56
37.68
42.78
47.13
51.77
53.31
54.04
58.25
58.44
62.46
25.79
58.25
52.54
41
29.13
EV/EBITx
17.45
16.17
17.68
18.06
18.94
18.30
20.55
21.29
20.82
24.01
32.22
20.82
18.62
25
28.21
FCF yield (avg)%
22.15
23.06
23.26
24.75
23.54
20.73
20.27
19.22
22.06
20.15
25.00
20.27
22.10
93
23.15
FCF margin%
3.97
4.01
5.02
6.05
6.37
7.61
6.92
9.31
8.78
8.88
4.82
8.78
6.64
21
1.345
FCF / Net incomex
2.200
2.252
2.132
2.414
2.392
2.580
2.763
2.567
2.638
3.033
1.737
2.638
2.491
45
24.18
ROIC%
11.99
10.26
12.47
11.78
12.35
11.08
10.14
12.44
9.71
9.16
27.51
10.14
11.43
22
17.59
Return on equity%
7.84
5.68
3.32
1.84
3.44
5.37
6.62
4.54
1.78
4.15
5.48
4.54
4.35
64
20.70
Return on assets%
9.86
8.77
6.92
9.13
8.09
10.04
11.94
14.50
15.86
16.10
13.91
14.50
9.95
41
0.25
EPSzł
0.18
0.16
0.16
0.16
0.17
0.14
0.13
0.11
0.12
0.13
0.26
(5.35%)
(2.89%)
—
4.09
EPS growth%
13.48
11.24
13.88
11.76
11.76
14.03
11.36
13.85
14.28
12.77
11.63
13.85
13.12
44
0.25
Bookvalue per shzł
0.10
0.11
0.12
0.13
0.15
0.16
0.17
0.17
0.19
0.21
0.05
6.97%
8.37%
—
0.24
FCF per sharezł
0.21
0.19
0.18
0.19
0.17
0.17
0.17
0.18
0.19
0.21
0.08
4.11%
0.89%
—
0.09
Dividend per shzł
0.27
0.24
0.24
0.24
0.23
0.24
0.25
0.26
0.28
0.25
0.07
1.57%
(0.81%)
—
12.43
Div yield (avg)%
0.40
3.03
0.40
0.40
1.00
1.37
0.40
0.87
0.40
0.40
3.57
0.40
0.40
7
22.02
Payout ratio%
9.26
8.63
8.62
6.70
8.02
9.41
6.91
9.36
9.02
9.54
7.00
9.36
8.83
5
3.643
Shares (diluted)M
3.838
4.268
4.639
4.613
4.505
5.004
4.955
4.648
4.873
5.248
3.842
3.10%
4.13%
94
11.38
Buyback yield%
13.71
13.84
13.38
14.60
17.51
17.39
19.71
21.45
23.37
20.81
9.69
20.81
17.45
46
1.141
D/E ratiox
1.910
2.128
2.044
2.006
2.128
2.229
2.380
2.602
2.726
2.945
1.286
2.602
2.179
86
2.000
Enterprise valuezł M
1.776
1.851
2.125
1.951
1.935
2.071
2.302
2.349
2.333
2.591
0.703
6.01%
4.67%
77
1.486
LT debtzł M
3.474
3.698
3.640
4.365
4.690
4.713
4.779
5.325
6.244
7.025
2.169
8.42%
8.01%
24
Cost of revenue
8.35%
0.98×
Operating expenses
8.71%
1.01×
Property and equipment
14.00%
Spread over hurdle
19.84%