8.078
Revenuezł M
24.97
25.26
25.41
25.90
26.29
27.05
27.91
28.06
28.54
28.72
8.786
1.78%
1.36%
57
2.04
Revenue growth%
22.00
24.85
25.11
27.65
29.63
29.17
28.35
26.71
24.36
26.77
18.08
26.77
26.74
78
13.28
Gross margin%
18.39
18.23
19.60
18.13
19.35
22.23
20.56
19.59
22.56
22.29
23.62
22.23
19.59
39
3.21
Operating margin%
23.52
21.73
20.94
23.42
21.75
20.53
17.97
15.64
14.29
14.19
17.90
15.64
20.74
31
8.68
Net margin%
11.34
13.16
14.91
16.44
15.40
15.29
15.80
17.98
15.78
17.73
24.24
15.80
15.59
16
6.103
P/E ratio (avg)x
30.26
32.56
35.54
40.67
42.53
47.45
50.62
60.53
70.64
70.20
37.85
60.53
44.99
15
25.60
EV/EBITx
37.49
40.50
40.69
40.19
36.70
39.09
37.05
37.15
39.11
36.08
26.75
37.15
38.29
56
14.50
FCF yield (avg)%
16.09
15.92
18.25
15.84
14.46
12.42
14.55
17.43
15.87
17.38
7.01
15.87
15.89
5
9.19
FCF margin%
22.07
23.37
22.55
22.13
21.76
21.95
23.54
23.99
26.39
26.37
23.82
23.99
22.96
68
1.257
FCF / Net incomex
1.807
2.069
2.329
2.383
2.782
2.861
2.667
2.655
2.916
2.855
1.399
2.855
2.661
20
28.17
ROIC%
8.51
9.10
7.78
9.33
7.71
4.92
4.13
2.99
0.94
3.74
4.81
3.74
6.32
59
16.55
Return on equity%
13.32
11.38
10.87
8.57
10.21
8.97
6.27
5.56
2.88
3.89
20.70
5.56
8.77
42
19.70
Return on assets%
18.53
17.23
17.78
18.82
20.32
17.51
19.86
17.33
17.07
18.36
5.23
17.51
18.07
57
0.02
EPSzł
0.07
0.07
0.08
0.08
0.10
0.10
0.10
0.11
0.11
0.13
0.03
5.97%
7.35%
—
13.39
EPS growth%
17.94
18.51
21.41
22.16
21.66
19.32
21.04
18.77
15.96
14.72
29.02
18.77
19.04
47
0.09
Bookvalue per shzł
0.06
0.06
0.05
0.05
0.06
0.06
0.06
0.05
0.05
0.05
0.10
(4.50%)
(2.92%)
—
0.17
FCF per sharezł
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.02
0.07
(10.31%)
(6.33%)
—
0.04
Dividend per shzł
0.17
0.18
0.21
0.22
0.21
0.22
0.26
0.26
0.31
0.32
0.14
8.33%
6.63%
—
29.80
Div yield (avg)%
2.86
4.64
3.58
6.51
4.91
6.84
5.62
3.90
6.39
4.42
17.66
5.62
4.77
93
27.29
Payout ratio%
5.75
7.04
4.20
2.28
4.65
4.04
3.00
1.37
1.27
2.73
28.12
2.73
3.52
28
82.69
Shares (diluted)M
128.0
144.4
152.9
160.3
170.0
179.0
181.2
198.5
207.8
226.1
81.97
5.88%
7.52%
9
29.62
Buyback yield%
21.76
18.90
21.48
20.52
22.86
20.10
20.56
21.96
20.57
21.55
26.98
20.57
21.02
51
0.409
D/E ratiox
0.932
1.070
1.208
1.367
1.607
1.794
1.909
1.871
2.219
2.643
0.599
1.909
1.700
74
7.598
Enterprise valuezł M
19.17
19.77
18.04
15.97
13.75
14.81
13.91
12.58
11.78
10.71
24.14
(4.89%)
(5.48%)
90
17.12
LT debtzł M
10.02
9.451
8.988
8.144
8.358
8.198
7.472
6.491
6.878
6.926
21.75
(3.69%)
(3.97%)
8
Cost of revenue
1.19%
0.98×
Operating expenses
1.76%
1.04×
Goodwill & intangibles
18.46%