6.310
Revenuezł M
6.246
6.413
6.666
7.029
7.489
7.809
8.077
8.644
9.103
9.510
6.634
4.89%
4.71%
86
4.50
Revenue growth%
10.14
10.16
9.78
11.10
8.21
9.09
7.40
7.06
9.47
11.87
26.55
9.09
9.63
87
24.63
Gross margin%
4.05
3.61
5.85
4.95
6.86
5.68
6.09
4.73
6.13
6.67
24.63
6.09
5.77
45
28.34
Operating margin%
0.40
2.79
1.90
0.40
2.03
0.84
0.40
1.72
1.90
4.15
21.37
1.72
1.81
89
14.95
Net margin%
10.38
11.69
9.36
8.70
9.36
8.78
9.08
11.90
10.24
10.32
28.70
10.24
9.80
69
33.15
P/E ratio (avg)x
43.28
47.52
48.42
47.51
51.78
59.78
59.32
68.99
81.52
88.11
31.60
68.99
55.55
83
23.51
EV/EBITx
29.99
33.29
34.27
38.73
38.43
44.01
49.07
57.54
58.19
67.32
27.24
57.54
41.37
39
14.65
FCF yield (avg)%
16.80
17.80
17.03
18.62
19.31
20.97
18.22
18.87
19.62
22.61
10.19
19.62
18.74
45
19.86
FCF margin%
11.01
13.19
14.26
15.17
16.33
17.05
20.01
22.89
25.79
25.06
18.97
22.89
16.69
15
0.608
FCF / Net incomex
1.051
1.172
1.124
1.109
1.035
1.044
1.214
1.292
1.465
1.404
0.845
1.292
1.148
35
23.03
ROIC%
12.58
9.87
7.86
6.03
4.28
3.53
1.47
2.87
0.49
0.40
3.56
1.47
3.91
7
28.58
Return on equity%
8.14
5.75
8.49
6.86
7.49
6.33
3.40
4.14
2.95
4.94
18.55
4.14
6.04
29
4.11
Return on assets%
7.49
9.04
8.76
9.78
8.17
7.56
5.11
4.26
5.35
7.09
17.37
5.35
7.53
52
0.04
EPSzł
0.19
0.20
0.20
0.20
0.23
0.21
0.20
0.21
0.21
0.22
0.05
(0.18%)
2.17%
—
9.45
EPS growth%
21.91
20.34
21.67
21.42
18.93
16.37
13.46
13.55
15.08
13.48
17.94
13.55
17.65
37
0.21
Bookvalue per shzł
0.09
0.09
0.08
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.21
1.57%
(2.53%)
—
0.05
FCF per sharezł
0.37
0.37
0.40
0.46
0.45
0.45
0.45
0.48
0.54
0.58
0.19
5.46%
5.57%
—
0.13
Dividend per shzł
0.25
0.26
0.26
0.24
0.28
0.29
0.31
0.36
0.40
0.38
0.10
5.95%
5.55%
—
8.45
Div yield (avg)%
12.99
12.88
11.79
10.14
13.07
14.04
13.22
14.86
14.10
14.81
14.50
14.10
13.14
75
25.11
Payout ratio%
28.00
30.78
32.38
34.44
36.80
38.38
38.17
40.37
38.70
40.52
5.44
38.70
37.48
14
45.13
Shares (diluted)M
51.13
51.39
50.84
51.03
55.97
61.10
65.05
64.54
63.38
68.96
45.10
4.26%
3.39%
76
7.34
Buyback yield%
10.59
8.64
9.76
12.44
12.46
11.46
11.07
11.69
14.22
12.77
21.47
11.69
11.57
44
1.605
D/E ratiox
0.868
0.915
0.936
0.862
0.973
0.903
0.894
0.914
0.917
0.995
1.466
0.914
0.915
44
3.062
Enterprise valuezł M
2.605
2.622
2.834
3.206
3.621
3.602
3.593
3.700
3.974
3.827
4.718
1.12%
4.53%
58
1.588
LT debtzł M
8.456
9.195
10.61
11.19
12.21
11.87
13.21
13.89
15.21
16.15
1.607
5.75%
8.07%
66
Cost of revenue
4.71%
1.00×
Operating expenses
5.76%
1.10×
Property and equipment
17.25%
Spread over hurdle
(4.42%)