0.828
Revenuezł M
7.524
8.005
8.456
8.751
9.287
9.576
10.15
10.78
11.60
11.96
0.904
5.18%
5.40%
28
9.10
Revenue growth%
20.86
21.70
21.65
22.15
23.26
22.58
24.61
25.84
22.89
24.29
9.96
24.29
22.73
77
15.31
Gross margin%
9.52
9.02
11.05
9.99
9.33
11.24
13.07
15.14
17.30
15.66
22.60
15.14
11.15
58
12.59
Operating margin%
11.73
10.66
12.71
15.70
14.79
12.90
14.87
14.46
13.82
14.25
28.86
14.25
14.04
35
2.81
Net margin%
8.11
6.75
5.16
4.87
6.29
8.91
10.36
8.02
10.96
13.32
16.16
10.36
8.07
16
25.52
P/E ratio (avg)x
17.18
18.30
19.39
19.88
22.77
25.15
28.93
31.70
30.34
34.98
36.82
30.34
23.96
19
9.911
EV/EBITx
28.29
25.93
25.75
26.66
27.26
29.51
28.03
26.93
24.73
25.95
32.77
26.93
26.80
15
3.49
FCF yield (avg)%
17.44
19.93
17.90
20.76
22.67
25.65
23.26
24.46
23.52
24.47
27.24
24.46
22.97
32
4.76
FCF margin%
6.40
7.06
9.52
7.72
9.80
11.43
12.92
13.32
11.18
13.35
21.88
12.92
10.49
65
0.916
FCF / Net incomex
1.439
1.691
1.931
2.169
2.146
2.280
2.369
2.606
2.911
3.077
1.390
2.606
2.225
52
25.45
ROIC%
18.70
16.65
15.24
12.70
13.62
12.43
12.60
15.19
16.07
14.12
26.23
14.12
14.66
17
3.38
Return on equity%
18.34
17.37
19.56
16.60
18.16
19.61
22.18
24.80
24.22
23.32
21.77
23.32
19.59
40
14.80
Return on assets%
10.84
10.28
12.53
9.94
11.84
9.01
8.91
7.62
7.56
7.32
28.16
7.62
9.47
74
0.04
EPSzł
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
2.35%
4.96%
—
15.87
EPS growth%
25.87
23.94
21.60
20.67
21.46
23.25
20.34
22.40
20.52
22.91
26.10
22.40
22.00
21
0.01
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.77%)
(0.17%)
—
0.01
FCF per sharezł
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
(4.38%)
(0.42%)
—
0.04
Dividend per shzł
0.01
0.01
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.04
(4.41%)
(2.59%)
—
13.19
Div yield (avg)%
6.64
6.29
3.90
5.18
4.80
7.47
6.89
7.46
10.13
9.45
14.60
7.47
6.76
59
19.96
Payout ratio%
11.84
12.55
9.90
11.01
12.28
9.88
7.82
9.23
10.60
11.68
27.11
9.88
10.81
80
156.2
Shares (diluted)M
123.5
105.7
114.0
115.1
114.3
109.5
104.4
102.2
93.66
83.23
157.5
(6.15%)
(3.60%)
73
7.71
Buyback yield%
22.60
25.38
23.29
24.46
22.24
23.30
25.31
25.15
26.12
25.05
27.75
25.15
24.75
56
0.312
D/E ratiox
2.167
2.092
2.277
2.137
2.444
2.817
2.642
2.649
2.543
2.799
0.491
2.649
2.494
88
7.442
Enterprise valuezł M
1.977
1.925
1.944
1.829
1.761
1.711
1.698
1.828
1.813
1.742
13.46
(0.21%)
(1.76%)
77
7.915
LT debtzł M
2.371
2.313
2.337
2.672
3.133
3.410
3.640
3.533
3.846
4.514
5.362
7.58%
6.45%
17
Cost of revenue
5.30%
0.99×
Operating expenses
5.52%
1.01×
Cash and investments
18.22%
Goodwill & intangibles
17.90%