0.725
Revenuezł M
0.925
1.020
1.111
1.186
1.266
1.396
1.515
1.618
1.795
1.946
0.779
8.98%
8.76%
6
25.42
Revenue growth%
0.40
2.98
5.18
2.52
0.47
0.40
0.40
0.53
1.20
2.86
20.92
0.53
0.87
57
12.69
Gross margin%
23.33
20.46
21.92
24.16
27.02
29.07
30.85
31.34
31.07
31.55
12.39
31.07
28.05
37
29.48
Operating margin%
12.60
11.77
11.20
13.76
13.79
11.84
11.23
13.19
13.27
13.76
4.31
13.19
12.89
5
24.14
Net margin%
5.77
3.90
2.88
5.60
2.89
1.47
0.40
0.40
1.17
0.64
3.78
0.64
2.17
34
16.18
P/E ratio (avg)x
55.44
57.65
59.35
58.39
61.61
62.03
63.19
70.63
74.36
76.19
25.11
70.63
61.82
29
13.98
EV/EBITx
15.31
14.77
15.52
13.83
13.98
14.51
14.06
12.64
12.13
12.83
20.71
12.83
14.02
62
3.67
FCF yield (avg)%
6.57
9.29
11.23
12.01
11.40
11.74
12.90
14.58
11.77
11.14
19.17
11.77
11.57
19
7.87
FCF margin%
9.73
7.35
6.79
5.91
6.36
6.81
7.60
9.45
8.53
9.76
19.30
8.53
7.48
91
1.028
FCF / Net incomex
1.195
1.399
1.698
1.973
2.387
2.808
2.745
3.241
3.672
3.680
0.366
3.241
2.566
7
4.82
ROIC%
11.97
12.46
12.28
13.34
13.56
12.91
14.46
13.06
12.77
13.54
12.23
13.06
12.99
79
26.04
Return on equity%
5.33
3.81
5.01
7.96
6.50
5.12
4.77
4.26
6.32
3.85
16.99
4.77
5.07
48
10.67
Return on assets%
16.32
15.21
13.38
13.05
15.18
15.18
18.03
17.60
20.05
21.62
7.40
18.03
15.76
90
0.02
EPSzł
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
(1.81%)
(1.14%)
—
13.06
EPS growth%
26.79
29.64
28.51
27.71
26.03
27.76
25.28
22.44
23.20
24.34
17.86
24.34
26.41
68
0.01
Bookvalue per shzł
0.04
0.05
0.06
0.06
0.06
0.06
0.07
0.08
0.07
0.08
0.03
7.33%
8.43%
—
0.02
FCF per sharezł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
0.01
0.01
0.02
(4.31%)
(3.06%)
—
0.01
Dividend per shzł
0.05
0.06
0.05
0.06
0.07
0.08
0.08
0.09
0.10
0.10
0.02
9.01%
8.97%
—
28.58
Div yield (avg)%
9.73
11.44
12.53
13.42
15.11
14.04
14.26
13.93
13.92
10.95
8.03
13.93
13.67
38
16.82
Payout ratio%
5.05
6.50
6.64
9.35
10.20
7.98
7.63
10.32
12.66
13.53
5.32
10.32
8.66
26
22.20
Shares (diluted)M
34.60
39.59
39.53
38.10
38.95
39.79
40.91
48.59
47.21
54.30
22.42
6.87%
6.22%
77
14.56
Buyback yield%
12.99
12.87
13.84
13.64
14.49
14.71
15.63
14.68
17.58
16.39
27.41
15.63
14.58
37
0.955
D/E ratiox
0.351
0.368
0.399
0.397
0.380
0.411
0.408
0.372
0.392
0.346
0.621
0.392
0.386
26
0.137
Enterprise valuezł M
0.677
0.615
0.591
0.628
0.556
0.550
0.523
0.508
0.515
0.439
1.714
(4.60%)
(4.27%)
41
1.445
LT debtzł M
1.190
1.315
1.306
1.376
1.434
1.362
1.523
1.766
1.635
1.547
1.795
1.53%
2.31%
32
Cost of revenue
8.95%
1.02×
Operating expenses
8.25%
0.95×
Property and equipment
20.26%
Spread over hurdle
(9.26%)