0.402
Revenuezł M
0.190
0.204
0.221
0.241
0.255
0.274
0.288
0.313
0.332
0.360
0.438
7.11%
7.37%
69
18.14
Revenue growth%
9.21
7.80
9.08
9.40
8.27
6.63
6.62
6.99
8.16
10.95
4.00
6.99
8.22
13
28.43
Gross margin%
2.76
1.29
0.40
0.45
0.40
0.40
2.75
0.40
0.40
2.58
7.77
0.40
0.43
81
29.49
Operating margin%
22.30
20.50
22.75
25.57
22.99
25.20
26.45
29.14
28.57
30.80
24.43
28.57
25.38
37
13.10
Net margin%
21.89
21.62
23.19
25.94
25.01
25.26
27.23
28.78
28.45
25.99
15.92
27.23
25.60
7
8.563
P/E ratio (avg)x
43.68
49.08
55.27
58.24
63.60
66.42
69.03
73.28
79.27
79.69
32.99
73.28
65.01
70
15.49
EV/EBITx
24.95
25.14
26.67
29.19
27.94
30.66
29.23
31.21
35.52
37.03
20.24
31.21
29.21
94
20.52
FCF yield (avg)%
15.29
17.39
15.98
13.28
15.55
14.15
12.00
14.20
13.83
14.77
8.96
14.15
14.48
27
22.26
FCF margin%
3.71
4.20
2.39
0.40
0.40
0.40
0.40
0.40
1.68
3.16
27.92
0.40
1.04
54
0.298
FCF / Net incomex
1.844
2.075
2.125
2.132
2.270
2.283
2.213
2.604
3.003
3.384
1.392
2.604
2.242
91
10.19
ROIC%
29.94
29.32
28.51
27.77
26.91
28.98
29.46
31.61
33.60
32.83
21.12
31.61
29.39
53
15.29
Return on equity%
11.30
14.13
14.76
12.90
10.84
10.26
8.75
8.76
7.18
6.62
10.81
8.75
10.55
82
22.42
Return on assets%
13.77
14.59
12.37
9.60
11.01
13.23
13.07
15.67
16.44
19.31
23.48
15.67
13.50
71
0.04
EPSzł
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.02
0.02
0.04
2.41%
0.49%
—
17.23
EPS growth%
13.50
14.65
17.52
16.94
19.16
20.40
21.48
21.32
22.30
22.77
16.36
21.48
19.78
45
0.01
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.46%
0.96%
—
0.06
FCF per sharezł
0.01
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.93%
3.99%
—
0.01
Dividend per shzł
0.02
0.03
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
6.55%
8.26%
—
4.16
Div yield (avg)%
0.96
1.09
0.40
1.68
0.40
2.37
2.58
3.45
0.93
2.88
18.25
2.58
1.38
93
19.27
Payout ratio%
20.57
20.55
21.74
20.61
21.91
24.54
23.78
24.98
24.96
23.10
2.36
24.54
22.51
87
3.917
Shares (diluted)M
4.463
4.628
4.552
5.007
4.853
5.020
5.480
5.775
5.823
6.111
4.034
4.72%
4.19%
26
14.16
Buyback yield%
15.84
16.53
18.22
18.51
18.19
19.90
19.62
16.98
19.24
17.06
19.74
19.24
18.20
47
0.600
D/E ratiox
1.697
1.674
1.772
1.879
2.014
2.168
2.060
1.920
2.157
2.432
1.120
2.157
1.967
62
0.224
Enterprise valuezł M
0.312
0.280
0.267
0.278
0.281
0.309
0.323
0.308
0.299
0.326
0.394
3.00%
(0.65%)
48
0.205
LT debtzł M
0.082
0.089
0.095
0.088
0.093
0.087
0.078
0.084
0.093
0.086
0.317
(1.53%)
1.10%
30
Cost of revenue
7.12%
0.98×
Operating expenses
8.12%
1.07×
Property and equipment
16.26%
Spread over hurdle
(4.10%)