3.015
Revenuezł M
11.43
12.10
13.13
14.01
15.23
16.49
17.82
18.87
19.88
21.15
3.368
6.80%
7.19%
59
16.02
Revenue growth%
20.47
19.33
20.27
18.19
17.68
15.82
17.35
17.07
18.39
18.51
11.17
17.35
18.29
51
8.86
Gross margin%
3.01
3.29
4.80
6.85
7.82
9.61
7.59
4.74
2.92
2.92
15.09
4.74
4.77
38
28.46
Operating margin%
1.51
0.40
0.40
2.51
0.40
1.26
0.40
3.07
4.37
4.04
14.78
3.07
1.39
44
23.70
Net margin%
7.89
6.66
4.67
2.71
4.04
3.54
3.58
0.75
0.40
0.40
6.69
0.75
3.56
67
30.41
P/E ratio (avg)x
25.14
24.62
25.47
24.07
24.35
26.35
24.51
24.46
25.44
23.73
21.53
24.51
24.56
69
22.23
EV/EBITx
19.58
19.56
20.36
21.62
22.18
25.26
24.44
23.45
25.50
28.11
20.87
25.26
22.81
65
9.62
FCF yield (avg)%
1.54
3.30
5.29
5.07
2.64
1.94
1.07
2.58
0.57
0.80
7.40
1.07
2.26
75
2.99
FCF margin%
18.21
18.30
19.47
18.98
20.75
22.68
20.76
18.43
17.49
16.32
14.49
18.43
18.71
85
0.262
FCF / Net incomex
1.234
1.202
1.292
1.303
1.203
1.190
1.176
1.242
1.319
1.301
0.130
1.242
1.238
46
21.81
ROIC%
6.57
9.54
7.28
5.71
6.40
7.26
5.51
6.09
4.98
5.10
2.77
5.51
6.24
16
27.84
Return on equity%
15.63
17.92
20.30
18.82
21.58
22.56
21.69
23.35
24.59
22.11
22.78
22.56
21.64
24
21.61
Return on assets%
7.42
7.23
6.54
5.84
6.29
9.14
11.62
9.51
6.62
8.73
23.18
9.14
7.33
82
0.01
EPSzł
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.01
1.04%
4.23%
—
27.94
EPS growth%
21.22
22.26
20.60
19.46
21.46
22.87
21.44
24.23
23.03
21.32
14.62
22.87
21.45
11
0.04
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
2.75%
4.20%
—
0.04
FCF per sharezł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.78%)
0.56%
—
0.04
Dividend per shzł
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.04
0.02
(1.31%)
(1.16%)
—
27.57
Div yield (avg)%
22.32
19.94
17.32
14.86
16.46
15.86
13.31
10.53
8.71
9.47
14.30
10.53
15.36
43
21.54
Payout ratio%
27.26
27.48
27.50
27.11
24.78
23.25
21.35
21.36
21.36
22.65
27.17
21.36
24.02
76
0.324
Shares (diluted)B
0.499
0.557
0.560
0.590
0.705
0.783
0.838
1.000
1.180
1.216
0.320
11.52%
11.26%
76
20.48
Buyback yield%
26.33
23.94
24.76
22.92
23.31
24.06
21.96
19.79
19.62
21.01
29.60
21.01
23.12
59
0.855
D/E ratiox
0.279
0.257
0.233
0.238
0.257
0.242
0.264
0.293
0.277
0.297
0.559
0.277
0.261
15
11.94
Enterprise valuezł M
15.77
16.61
15.29
16.92
18.98
18.32
19.58
20.50
20.99
23.01
8.124
3.92%
4.74%
90
15.92
LT debtzł M
4.047
4.158
4.769
5.684
6.003
5.890
6.781
7.922
8.989
9.129
11.73
8.75%
8.16%
67
Cost of revenue
7.21%
1.00×
Operating expenses
6.80%
0.96×
Cash and investments
19.08%
Spread over hurdle
13.13%