1.145
Revenuezł M
1.537
1.565
1.580
1.616
1.608
1.612
1.657
1.686
1.740
1.755
1.269
1.76%
1.25%
30
19.49
Revenue growth%
22.79
22.94
20.86
23.41
24.65
23.19
24.48
26.79
29.10
26.74
17.34
26.74
23.95
15
12.19
Gross margin%
25.53
23.91
21.94
24.59
27.36
27.48
27.80
30.80
31.91
32.59
27.96
30.80
27.42
51
2.93
Operating margin%
4.12
1.91
0.87
3.60
1.64
1.82
4.78
3.69
3.05
1.74
20.64
3.05
2.48
29
4.79
Net margin%
20.67
22.70
22.28
22.16
19.39
21.92
22.81
23.53
22.71
21.20
8.88
22.71
22.22
41
20.66
P/E ratio (avg)x
31.08
29.71
26.77
23.84
22.42
20.41
18.28
17.85
18.00
19.05
35.14
18.28
21.42
77
17.91
EV/EBITx
48.92
51.44
52.01
50.86
59.28
62.56
61.47
70.18
71.94
81.38
26.79
70.18
60.38
79
3.65
FCF yield (avg)%
7.27
5.41
4.00
4.67
7.34
5.67
7.23
4.91
2.83
1.42
29.44
4.91
5.16
20
28.76
FCF margin%
17.83
16.65
18.44
19.65
19.66
18.59
15.60
17.69
19.46
21.67
5.98
18.59
18.51
38
0.635
FCF / Net incomex
0.697
0.705
0.698
0.677
0.611
0.605
0.620
0.614
0.553
0.544
1.270
0.605
0.617
14
6.75
ROIC%
15.19
17.57
20.38
19.06
18.96
18.30
20.03
21.44
20.73
19.28
12.99
20.03
19.17
87
29.21
Return on equity%
13.03
13.54
15.87
14.88
16.35
13.36
10.54
9.52
12.28
9.72
12.89
10.54
13.19
32
10.05
Return on assets%
8.78
7.89
6.61
5.71
2.86
4.72
4.44
2.95
4.66
7.40
10.20
4.66
5.21
65
0.05
EPSzł
0.07
0.07
0.08
0.09
0.09
0.11
0.11
0.10
0.11
0.12
0.06
5.50%
7.66%
—
6.99
EPS growth%
3.14
4.44
5.74
7.48
9.63
7.71
8.52
7.25
6.66
4.50
14.82
7.25
6.95
28
0.02
Bookvalue per shzł
0.04
0.04
0.05
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.02
(6.12%)
(0.89%)
—
0.02
FCF per sharezł
0.05
0.05
0.05
0.05
0.05
0.06
0.07
0.07
0.07
0.07
0.02
7.38%
4.73%
—
0.04
Dividend per shzł
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
(0.75%)
(2.80%)
—
16.83
Div yield (avg)%
4.97
7.46
7.97
8.49
8.99
8.88
9.30
8.70
6.63
6.97
17.02
8.70
8.23
91
15.96
Payout ratio%
27.26
26.17
28.77
30.61
29.81
28.05
27.65
30.19
31.21
33.39
12.03
30.19
29.29
16
8.768
Shares (diluted)M
11.34
13.21
14.98
16.15
19.04
21.74
22.47
22.25
26.66
31.57
8.950
10.64%
11.13%
89
25.95
Buyback yield%
21.05
21.30
23.78
23.50
25.43
27.15
25.52
24.03
23.42
20.74
5.98
24.03
23.64
72
0.887
D/E ratiox
1.442
1.409
1.322
1.224
1.327
1.469
1.555
1.641
1.555
1.749
0.516
1.555
1.456
68
0.093
Enterprise valuezł M
1.145
1.127
1.121
1.192
1.236
1.106
1.078
1.087
0.983
1.025
0.226
(3.67%)
(1.64%)
38
1.185
LT debtzł M
0.860
0.773
0.786
0.716
0.671
0.728
0.799
0.850
0.809
0.795
0.987
3.45%
(1.57%)
91
Cost of revenue
1.41%
1.02×
Operating expenses
0.85%
0.96×
Property and equipment
19.93%
Spread over hurdle
10.25%