3.555
Revenuezł M
6.665
7.144
7.411
7.937
8.440
8.874
9.198
9.761
10.32
11.12
3.690
5.68%
5.68%
74
9.18
Revenue growth%
19.53
16.89
16.79
15.28
17.56
17.06
16.79
14.21
16.73
19.34
24.62
16.79
16.84
6
29.12
Gross margin%
24.54
21.54
21.12
24.04
24.26
23.72
23.36
23.14
22.95
24.39
13.54
23.36
23.54
78
6.78
Operating margin%
1.85
0.97
0.40
0.48
0.40
0.40
3.04
5.41
3.17
4.78
13.42
3.17
1.41
92
20.27
Net margin%
26.38
24.29
27.18
27.58
27.79
25.17
27.00
27.93
27.27
27.60
11.01
27.27
27.23
68
31.01
P/E ratio (avg)x
21.65
22.53
22.43
23.31
26.21
27.63
26.15
25.06
22.32
23.89
8.054
25.06
23.60
46
34.90
EV/EBITx
55.82
55.41
57.66
63.75
59.72
58.33
66.45
64.40
71.39
79.34
9.939
66.45
61.74
71
27.93
FCF yield (avg)%
20.36
21.37
20.09
19.95
18.85
20.34
22.99
25.95
28.36
28.73
25.99
25.95
20.86
16
21.01
FCF margin%
18.72
16.59
19.24
20.15
21.61
19.01
17.87
17.90
17.53
15.17
16.59
17.87
18.31
89
0.996
FCF / Net incomex
0.421
0.392
0.405
0.392
0.431
0.479
0.537
0.589
0.608
0.622
1.656
0.589
0.455
94
6.00
ROIC%
22.89
24.09
22.66
23.02
23.72
26.31
27.11
26.35
26.09
26.30
28.41
26.31
25.09
90
19.71
Return on equity%
19.74
22.22
19.33
20.94
19.85
17.27
19.17
19.54
22.07
21.52
5.15
19.54
19.79
23
15.35
Return on assets%
11.96
9.96
10.86
9.71
7.36
9.19
8.42
8.09
10.99
12.84
8.98
9.19
9.83
77
0.26
EPSzł
0.36
0.40
0.45
0.42
0.38
0.40
0.41
0.37
0.36
0.34
0.29
(2.56%)
0.42%
—
15.71
EPS growth%
11.95
14.12
11.91
9.92
7.04
9.16
10.16
11.64
10.85
9.45
9.85
10.16
10.50
58
0.30
Bookvalue per shzł
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.08
0.57%
0.25%
—
0.11
FCF per sharezł
0.09
0.11
0.12
0.11
0.11
0.12
0.13
0.15
0.15
0.16
0.39
8.34%
5.46%
—
0.10
Dividend per shzł
0.26
0.26
0.25
0.27
0.31
0.34
0.35
0.39
0.40
0.43
0.10
7.13%
5.99%
—
2.66
Div yield (avg)%
21.59
21.33
22.81
25.43
23.71
24.57
23.34
21.16
21.41
21.43
3.44
21.43
22.20
22
19.29
Payout ratio%
14.20
16.09
16.30
18.34
16.55
17.67
18.53
19.46
18.46
17.06
16.60
18.46
17.37
45
19.45
Shares (diluted)M
21.40
21.54
20.59
19.62
21.13
23.35
24.00
21.96
19.07
20.00
19.67
(1.10%)
(0.02%)
32
9.23
Buyback yield%
22.57
24.65
23.46
25.05
23.98
24.52
24.62
27.54
30.31
30.37
27.67
27.54
24.63
42
0.566
D/E ratiox
0.836
0.855
0.866
0.926
0.937
1.031
1.100
1.198
1.385
1.287
0.696
1.198
0.984
7
7.919
Enterprise valuezł M
1.040
1.148
1.200
1.102
1.151
1.059
1.152
1.280
1.286
1.157
7.431
0.10%
0.52%
32
9.388
LT debtzł M
4.806
4.597
3.937
3.437
3.326
3.571
3.121
2.739
2.344
2.373
2.523
(6.53%)
(6.86%)
87
Cost of revenue
5.55%
0.99×
Operating expenses
6.44%
1.07×
Spread over hurdle
(0.49%)