2.557
Revenuezł M
5.542
5.697
5.958
6.036
6.078
6.359
6.535
6.900
7.080
7.313
2.825
3.77%
3.16%
33
13.22
Revenue growth%
1.20
3.22
0.94
0.40
0.40
0.40
2.76
2.96
1.25
2.36
18.47
2.36
1.22
48
3.17
Gross margin%
30.36
32.14
31.13
32.58
30.68
28.89
30.06
30.11
27.12
27.32
15.30
28.89
30.24
13
5.67
Operating margin%
0.95
0.40
2.88
3.07
4.05
3.13
0.58
0.51
1.40
1.44
2.86
1.40
1.42
83
12.48
Net margin%
19.11
18.89
18.69
16.19
14.77
15.74
13.50
11.85
11.63
12.14
29.93
12.14
15.25
35
12.64
P/E ratio (avg)x
47.44
51.47
58.81
68.19
79.05
85.17
84.54
92.09
103.9
123.9
34.69
92.09
81.80
58
27.23
EV/EBITx
24.97
29.84
31.39
32.41
32.98
33.33
35.46
35.49
42.55
50.47
32.90
35.49
33.16
14
29.79
FCF yield (avg)%
20.46
22.61
24.25
23.94
23.75
21.15
20.03
17.82
20.01
21.20
27.08
20.03
21.18
44
5.62
FCF margin%
11.25
11.24
8.45
9.76
7.41
7.13
9.14
9.24
11.96
10.56
7.13
9.24
9.50
78
0.947
FCF / Net incomex
1.161
1.270
1.525
1.760
2.121
2.473
2.922
3.062
2.988
3.205
1.507
2.988
2.297
34
23.59
ROIC%
12.45
11.45
9.44
11.33
9.92
12.78
13.38
11.09
13.63
13.12
5.80
13.12
11.95
91
10.61
Return on equity%
16.68
18.06
19.94
22.00
24.21
26.49
24.64
23.87
21.38
18.87
12.37
23.87
21.69
87
16.27
Return on assets%
17.66
20.56
20.08
20.83
21.18
18.50
18.35
17.65
19.30
20.88
5.74
18.50
19.69
53
0.10
EPSzł
0.14
0.15
0.14
0.14
0.15
0.13
0.14
0.13
0.14
0.12
0.11
(3.27%)
(1.05%)
—
7.32
EPS growth%
24.45
21.91
21.98
24.30
26.72
26.55
26.23
27.35
29.47
32.06
27.88
27.35
26.39
60
0.18
Bookvalue per shzł
0.37
0.37
0.38
0.45
0.53
0.60
0.68
0.76
0.78
0.90
0.09
11.32%
10.73%
—
0.24
FCF per sharezł
0.35
0.37
0.39
0.40
0.44
0.43
0.46
0.48
0.53
0.54
0.10
4.06%
5.85%
—
0.18
Dividend per shzł
0.32
0.35
0.39
0.41
0.41
0.43
0.47
0.55
0.56
0.66
0.27
10.04%
9.39%
—
20.76
Div yield (avg)%
14.90
17.76
15.38
17.08
20.01
17.86
20.65
19.04
19.59
19.85
18.89
19.59
18.45
22
6.89
Payout ratio%
14.20
15.05
14.36
16.90
16.03
14.69
14.72
16.23
17.28
18.13
19.64
16.23
15.54
80
25.07
Shares (diluted)M
26.39
24.44
26.76
29.24
25.99
28.65
26.44
27.03
28.95
30.37
25.01
3.17%
2.39%
55
10.55
Buyback yield%
21.42
19.53
21.01
22.02
20.55
23.47
20.90
23.86
23.65
21.23
16.91
23.47
21.33
65
0.132
D/E ratiox
1.552
1.619
1.517
1.687
1.711
1.859
2.102
2.125
2.087
2.288
1.343
2.102
1.785
56
0.628
Enterprise valuezł M
1.980
2.113
2.434
2.274
2.116
2.263
2.526
2.650
2.495
2.695
1.123
4.95%
2.33%
26
2.650
LT debtzł M
5.558
6.754
7.876
9.207
10.18
11.97
14.32
16.81
18.89
18.60
5.577
12.80%
13.39%
41
Cost of revenue
2.95%
0.98×
Operating expenses
3.72%
1.06×
Property and equipment
16.62%
Return on capital
125.15%
Spread over hurdle
116.35%