8.477
Revenuezł M
9.780
10.07
10.27
10.31
10.62
10.84
11.02
11.12
11.53
11.96
9.297
2.39%
2.33%
86
19.65
Revenue growth%
13.11
13.34
14.72
16.29
16.10
15.26
16.39
14.72
12.38
11.78
13.21
14.72
14.72
27
24.79
Gross margin%
8.05
9.51
8.18
10.18
10.30
7.87
6.95
9.64
7.17
5.95
21.61
7.17
8.11
10
27.92
Operating margin%
0.40
0.40
2.89
4.31
6.81
4.65
1.81
2.09
3.84
1.13
8.19
2.09
2.49
45
3.30
Net margin%
3.70
3.49
1.13
0.40
0.40
0.40
2.27
0.40
2.70
0.75
18.04
0.75
0.94
64
24.91
P/E ratio (avg)x
50.66
59.67
67.36
69.38
78.55
83.22
83.71
91.12
89.01
106.3
26.40
89.01
80.89
37
10.49
EV/EBITx
49.54
52.60
51.36
56.79
64.67
66.45
73.59
80.89
79.89
76.68
8.334
76.68
65.56
59
17.08
FCF yield (avg)%
16.49
16.82
18.55
16.20
17.97
19.56
18.67
18.26
18.32
15.75
18.96
18.32
18.12
35
17.44
FCF margin%
2.05
3.94
4.86
3.99
3.66
5.19
7.28
7.16
9.36
10.79
14.04
7.28
5.03
17
1.756
FCF / Net incomex
0.525
0.475
0.429
0.456
0.444
0.414
0.355
0.331
0.340
0.367
1.082
0.355
0.422
35
23.78
ROIC%
27.39
25.60
27.25
24.60
22.47
22.10
24.75
27.72
27.99
30.81
19.27
27.72
26.42
51
17.83
Return on equity%
8.92
8.02
5.29
7.23
4.29
6.48
7.04
5.99
3.57
3.43
3.70
5.99
6.24
6
10.74
Return on assets%
24.64
22.37
19.99
21.96
19.19
18.66
19.75
19.46
16.81
14.86
24.11
18.66
19.60
13
0.04
EPSzł
0.12
0.13
0.14
0.16
0.17
0.19
0.22
0.26
0.27
0.31
0.04
12.52%
9.49%
—
15.90
EPS growth%
3.12
4.48
4.95
3.28
3.71
2.34
2.10
4.00
4.89
6.00
6.88
4.00
3.86
70
0.07
Bookvalue per shzł
0.08
0.08
0.08
0.09
0.10
0.11
0.12
0.13
0.13
0.14
0.03
6.34%
6.28%
—
0.08
FCF per sharezł
0.14
0.15
0.15
0.15
0.15
0.14
0.14
0.15
0.16
0.17
0.06
1.70%
1.67%
—
0.16
Dividend per shzł
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.03
0.03
0.11
(3.52%)
(5.48%)
—
15.30
Div yield (avg)%
20.24
22.73
20.19
20.54
17.71
19.26
21.40
21.79
19.71
20.75
6.68
20.75
20.39
13
28.35
Payout ratio%
2.84
2.26
5.25
3.28
0.71
0.50
3.16
4.81
3.79
1.71
3.25
3.16
3.00
29
38.65
Shares (diluted)M
61.14
64.87
63.12
62.34
61.81
66.16
71.18
72.36
83.68
82.80
37.90
6.02%
3.98%
56
16.58
Buyback yield%
30.95
33.51
32.65
32.02
33.18
32.32
30.15
27.17
27.53
25.48
26.80
27.53
31.48
60
1.644
D/E ratiox
2.148
2.127
2.015
1.848
1.898
2.033
2.214
2.233
2.480
2.366
0.171
2.233
2.138
46
3.602
Enterprise valuezł M
1.474
1.553
1.498
1.619
1.422
1.282
1.202
1.274
1.287
1.338
7.849
(1.21%)
(0.92%)
44
5.996
LT debtzł M
5.499
5.723
5.397
5.414
5.138
5.581
5.095
5.680
6.158
6.077
6.854
3.41%
1.29%
86
Cost of revenue
2.33%
1.00×
Operating expenses
2.93%
1.06×
Cash and investments
16.04%
Spread over hurdle
(1.96%)