6.715
Revenuezł M
3.645
3.986
4.288
4.671
4.963
5.282
5.777
6.182
6.608
7.098
7.204
7.42%
7.90%
16
14.19
Revenue growth%
5.72
6.34
8.92
7.60
8.31
9.86
10.67
13.58
11.94
13.25
17.39
11.94
9.39
30
25.03
Gross margin%
28.20
30.59
28.43
29.00
31.17
33.67
32.00
31.33
32.97
32.38
12.81
32.38
31.25
62
15.28
Operating margin%
7.63
6.52
4.35
7.14
10.11
12.10
13.87
14.59
13.83
12.21
12.87
13.83
11.11
93
9.56
Net margin%
26.11
26.93
26.57
23.88
24.04
26.43
23.93
22.79
21.85
19.65
22.29
22.79
23.99
30
21.64
P/E ratio (avg)x
12.10
12.49
15.06
15.71
18.30
21.64
22.82
22.94
23.02
24.68
27.70
22.94
19.97
86
28.40
EV/EBITx
7.970
8.628
8.703
7.861
8.376
8.387
7.894
7.441
6.611
6.901
21.47
7.441
7.932
45
9.33
FCF yield (avg)%
4.21
6.31
6.86
8.56
7.43
4.79
3.54
3.46
2.37
0.40
29.79
3.46
4.50
20
8.37
FCF margin%
13.87
13.17
12.95
15.60
14.42
13.58
14.06
12.90
11.65
11.24
25.51
12.90
13.38
38
1.291
FCF / Net incomex
0.418
0.410
0.401
0.426
0.412
0.406
0.390
0.346
0.333
0.306
0.408
0.346
0.403
20
9.08
ROIC%
10.42
12.41
10.23
8.61
5.96
8.77
10.40
8.11
8.09
5.95
15.10
8.11
8.69
66
10.77
Return on equity%
25.34
24.69
27.27
25.42
22.55
24.31
22.72
24.37
22.95
24.97
22.28
24.31
24.53
8
11.71
Return on assets%
12.99
10.29
7.55
5.89
4.48
4.86
2.72
0.67
0.40
0.40
17.57
0.67
4.67
45
0.14
EPSzł
0.15
0.17
0.19
0.20
0.23
0.25
0.28
0.29
0.33
0.37
0.15
10.62%
9.33%
—
8.80
EPS growth%
18.35
17.96
18.63
19.58
18.00
20.07
20.71
21.24
23.16
23.11
25.05
21.24
19.82
82
0.15
Bookvalue per shzł
0.18
0.22
0.23
0.23
0.23
0.27
0.28
0.29
0.32
0.33
0.07
7.00%
6.74%
—
0.13
FCF per sharezł
0.03
0.03
0.03
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.17
(2.13%)
0.40%
—
0.06
Dividend per shzł
0.12
0.14
0.13
0.12
0.12
0.13
0.12
0.13
0.15
0.16
0.07
6.05%
2.34%
—
7.55
Div yield (avg)%
7.30
9.11
6.71
7.32
8.17
8.32
9.34
6.44
9.02
10.52
19.46
9.02
8.24
89
15.11
Payout ratio%
30.98
30.42
28.88
29.70
30.76
28.84
30.69
33.14
34.67
33.16
12.40
33.14
30.72
8
17.73
Shares (diluted)M
17.26
15.54
17.26
18.07
16.68
17.56
19.11
19.44
21.22
21.38
17.61
5.09%
1.83%
62
14.19
Buyback yield%
27.86
30.25
30.39
27.61
25.60
26.81
24.59
23.03
22.07
22.88
18.76
23.03
26.21
50
0.864
D/E ratiox
0.573
0.606
0.630
0.608
0.547
0.576
0.559
0.518
0.549
0.600
0.675
0.559
0.574
82
1.862
Enterprise valuezł M
2.798
3.205
3.352
3.767
3.895
3.670
3.650
3.899
3.850
3.816
4.091
(0.41%)
4.28%
17
5.645
LT debtzł M
0.390
0.387
0.443
0.447
0.459
0.525
0.557
0.540
0.526
0.543
4.667
3.43%
2.83%
21
Cost of revenue
7.77%
0.99×
Operating expenses
8.21%
1.03×
Cash and investments
15.34%
Spread over hurdle
15.84%