0.621
Revenuezł M
0.901
0.904
0.930
0.972
0.983
1.010
1.052
1.059
1.065
1.067
0.650
1.65%
2.12%
69
24.66
Revenue growth%
18.84
18.70
16.15
16.70
18.96
21.23
22.24
20.72
20.44
22.83
22.21
21.23
19.70
81
7.48
Gross margin%
30.00
32.02
32.85
31.80
32.81
32.98
33.26
31.55
31.60
31.20
9.96
31.60
31.91
94
20.38
Operating margin%
28.07
27.53
26.31
27.01
25.83
22.95
24.84
25.59
24.82
22.12
3.94
24.82
25.71
45
16.39
Net margin%
9.36
11.41
14.34
14.96
17.50
16.95
14.23
16.07
13.23
12.98
10.81
14.23
14.29
24
24.73
P/E ratio (avg)x
71.01
85.90
100.9
108.8
111.1
111.3
108.8
111.5
133.0
131.4
20.73
111.5
110.0
69
14.80
EV/EBITx
41.79
47.54
48.95
47.53
51.49
54.71
56.43
63.58
63.52
64.84
33.93
63.52
53.10
84
4.19
FCF yield (avg)%
13.28
10.49
9.12
8.18
5.18
5.57
7.06
5.37
3.41
2.43
22.06
5.37
6.32
52
22.78
FCF margin%
0.71
1.71
0.40
2.85
1.55
0.40
0.40
3.06
2.24
4.36
4.69
2.24
1.63
21
0.765
FCF / Net incomex
1.196
1.178
1.356
1.582
1.706
1.826
2.061
2.304
2.205
2.205
1.048
2.205
1.766
37
11.88
ROIC%
6.51
8.54
7.18
7.41
7.03
6.98
9.97
7.89
6.98
5.46
9.57
6.98
7.11
88
2.13
Return on equity%
29.45
32.00
30.80
28.60
30.91
32.69
31.70
30.59
29.10
26.42
16.70
30.59
30.69
73
3.09
Return on assets%
27.20
28.88
28.60
28.81
28.10
26.52
28.12
29.62
27.47
28.01
2.84
28.01
28.11
29
—
EPSzł
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
—
2.26%
7.87%
—
12.12
EPS growth%
5.31
7.13
7.30
6.27
7.66
6.70
4.05
6.61
7.68
10.16
29.55
6.70
6.92
92
—
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(4.84%)
(3.40%)
—
0.01
FCF per sharezł
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.01
0.02
0.01
0.01
(0.08%)
(1.42%)
—
0.01
Dividend per shzł
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
—
6.68%
5.31%
—
8.13
Div yield (avg)%
25.27
23.23
21.28
22.61
19.66
21.04
18.43
15.65
14.98
17.40
27.22
17.40
20.35
34
19.08
Payout ratio%
7.07
4.17
1.89
1.69
4.44
5.18
4.65
5.69
6.38
7.55
19.84
5.69
4.91
43
24.13
Shares (diluted)M
22.02
23.74
24.09
25.63
22.22
20.83
20.97
22.45
19.43
20.32
24.69
(1.77%)
(0.02%)
41
9.23
Buyback yield%
29.17
27.80
26.54
28.75
28.43
26.39
27.96
27.38
28.78
29.39
9.83
27.96
28.19
38
0.518
D/E ratiox
0.497
0.506
0.509
0.493
0.557
0.636
0.701
0.749
0.706
0.708
1.244
0.706
0.597
39
0.279
Enterprise valuezł M
0.694
0.640
0.568
0.599
0.578
0.620
0.551
0.598
0.637
0.600
0.251
0.75%
(2.53%)
72
0.308
LT debtzł M
0.037
0.038
0.036
0.040
0.039
0.044
0.051
0.047
0.049
0.053
0.826
6.28%
2.92%
15
Cost of revenue
2.12%
1.00×
Operating expenses
2.24%
1.01×
Goodwill & intangibles
18.15%
Spread over hurdle
12.14%