3.269
Revenuezł M
2.390
2.547
2.677
2.868
3.086
3.265
3.449
3.789
4.097
4.435
3.388
7.52%
7.25%
30
6.44
Revenue growth%
20.37
19.26
19.00
16.17
14.59
15.84
17.58
19.69
17.82
16.25
4.96
17.58
17.70
57
6.20
Gross margin%
20.67
18.70
18.30
19.53
20.67
18.54
17.20
18.14
17.85
16.62
15.32
17.85
18.42
80
6.90
Operating margin%
4.42
6.07
3.69
2.75
3.63
1.98
0.40
0.40
2.38
4.73
17.26
1.98
3.19
91
21.27
Net margin%
6.00
5.63
7.21
6.00
6.19
6.98
9.16
9.57
8.11
10.84
6.29
9.16
7.10
51
7.539
P/E ratio (avg)x
9.563
8.241
7.413
7.471
6.693
6.066
6.384
5.997
5.773
5.925
27.18
5.997
6.538
47
14.91
EV/EBITx
42.46
40.13
38.13
40.30
47.00
47.42
51.49
47.88
50.55
52.99
37.24
50.55
47.21
38
18.98
FCF yield (avg)%
7.12
5.47
5.52
4.51
2.94
0.40
0.40
0.40
0.40
2.82
15.69
0.40
2.88
38
9.20
FCF margin%
24.66
27.07
29.14
32.07
32.06
32.24
31.90
32.96
34.86
31.95
24.23
32.24
32.00
74
1.129
FCF / Net incomex
1.541
1.501
1.517
1.638
1.578
1.802
1.939
2.156
2.050
1.983
1.349
1.983
1.720
26
2.69
ROIC%
7.38
6.65
6.79
7.05
4.87
7.49
9.35
6.60
8.53
10.86
8.30
8.53
7.22
7
16.62
Return on equity%
9.69
12.62
12.34
12.69
11.53
13.11
13.34
11.33
13.31
13.19
28.74
13.19
12.65
76
27.70
Return on assets%
10.59
10.41
7.82
9.75
10.12
9.96
8.96
11.17
12.19
14.00
2.10
11.17
10.27
94
0.03
EPSzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
2.60%
0.54%
—
15.34
EPS growth%
31.90
31.83
29.27
28.03
29.13
30.26
32.65
31.16
29.92
29.78
28.80
30.26
30.09
42
0.01
Bookvalue per shzł
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.02
8.55%
8.56%
—
0.02
FCF per sharezł
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
4.30%
4.87%
—
0.01
Dividend per shzł
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
8.26%
8.19%
—
11.65
Div yield (avg)%
25.26
27.92
26.31
24.88
26.82
27.93
29.46
26.76
24.58
24.95
4.87
26.76
26.53
50
13.31
Payout ratio%
25.65
26.07
24.51
24.57
24.06
25.14
25.95
26.60
28.83
30.72
24.29
26.60
25.80
64
119.7
Shares (diluted)M
213.1
238.5
259.2
307.2
365.9
409.8
420.2
445.6
508.0
577.5
125.3
9.56%
12.58%
75
3.60
Buyback yield%
24.99
25.43
24.19
24.40
25.66
28.56
29.26
30.88
33.38
36.25
17.37
30.88
27.11
67
1.251
D/E ratiox
0.417
0.477
0.522
0.534
0.533
0.620
0.687
0.786
0.800
0.840
0.467
0.786
0.577
25
0.766
Enterprise valuezł M
1.912
1.948
1.918
1.816
1.711
1.875
1.996
2.084
2.185
2.465
1.598
7.57%
3.13%
27
0.672
LT debtzł M
0.323
0.319
0.336
0.337
0.313
0.323
0.333
0.308
0.308
0.330
4.004
1.06%
—
17
Cost of revenue
7.23%
1.00×
Operating expenses
7.42%
1.02×
Cash and investments
14.58%