0.677
Revenuezł M
1.944
1.984
2.042
2.127
2.199
2.298
2.359
2.391
2.448
2.499
0.744
2.59%
2.69%
30
22.28
Revenue growth%
28.34
30.64
33.47
32.72
29.90
27.45
28.97
30.00
32.40
34.56
8.99
30.00
30.32
18
23.29
Gross margin%
27.58
27.05
28.81
29.15
27.08
24.70
24.75
26.52
27.72
26.46
22.29
26.46
27.07
17
24.95
Operating margin%
26.85
25.22
24.92
26.89
24.35
23.03
25.89
28.37
26.67
24.38
21.05
25.89
25.56
89
5.17
Net margin%
28.27
30.16
30.05
29.36
31.49
32.15
31.72
29.56
31.63
28.90
23.79
31.63
30.10
66
24.08
P/E ratio (avg)x
17.70
16.90
14.68
13.12
13.81
14.41
12.45
13.12
12.36
10.74
11.58
12.45
13.47
55
36.77
EV/EBITx
42.66
43.43
43.85
44.30
46.28
53.65
50.82
49.22
53.14
54.88
23.73
53.14
47.75
58
18.72
FCF yield (avg)%
8.62
5.91
5.14
2.51
2.27
0.40
0.40
0.40
0.40
0.40
5.89
0.40
1.34
70
17.52
FCF margin%
15.46
14.44
14.08
13.03
13.70
11.73
9.97
12.89
11.83
12.73
15.54
11.83
12.96
85
1.529
FCF / Net incomex
1.342
1.478
1.469
1.683
1.583
1.533
1.439
1.343
1.536
1.425
1.555
1.439
1.473
56
5.75
ROIC%
19.16
18.68
17.66
18.81
18.17
15.39
13.17
13.56
11.32
13.02
13.32
13.17
16.52
31
20.87
Return on equity%
11.78
13.17
15.45
13.86
13.70
14.94
12.58
10.92
10.96
13.60
13.15
12.58
13.38
54
5.48
Return on assets%
6.80
4.35
1.47
0.40
0.40
0.40
2.82
0.63
0.40
0.40
21.15
0.40
0.51
9
0.42
EPSzł
0.41
0.45
0.46
0.45
0.47
0.43
0.37
0.35
0.36
0.34
0.46
(6.19%)
(2.51%)
—
20.48
EPS growth%
29.60
29.09
28.72
30.85
30.07
32.92
31.17
33.72
34.36
31.84
23.99
32.92
31.01
16
0.10
Bookvalue per shzł
0.29
0.31
0.32
0.31
0.30
0.30
0.30
0.29
0.27
0.25
0.47
(3.21%)
(0.58%)
—
0.24
FCF per sharezł
0.19
0.18
0.16
0.17
0.17
0.18
0.19
0.18
0.19
0.20
0.57
3.37%
(1.36%)
—
0.26
Dividend per shzł
0.29
0.32
0.32
0.32
0.31
0.32
0.31
0.35
0.33
0.34
0.57
2.44%
3.34%
—
5.58
Div yield (avg)%
26.15
26.69
23.80
21.53
23.84
22.82
22.40
20.56
22.96
24.29
8.74
22.82
23.38
57
21.37
Payout ratio%
0.40
0.40
2.32
0.40
1.22
2.84
3.63
4.72
3.95
4.75
28.27
3.95
2.58
70
1.388
Shares (diluted)M
2.180
2.360
2.600
3.106
3.706
3.768
4.153
4.819
4.802
5.360
1.359
7.66%
9.81%
67
28.99
Buyback yield%
28.94
27.54
28.22
30.15
27.25
28.50
27.59
29.70
30.63
31.49
20.26
29.70
28.72
93
1.195
D/E ratiox
1.249
1.305
1.351
1.360
1.394
1.526
1.634
1.767
2.007
2.336
1.203
1.767
1.460
25
1.244
Enterprise valuezł M
0.298
0.289
0.275
0.279
0.268
0.249
0.218
0.226
0.236
0.230
0.847
(2.97%)
(2.24%)
14
2.171
LT debtzł M
0.393
0.449
0.470
0.445
0.464
0.485
0.467
0.511
0.481
0.489
2.122
1.06%
3.58%
83
Cost of revenue
2.65%
1.00×
Operating expenses
3.29%
1.06×
Cash and investments
18.23%
Spread over hurdle
26.08%