4.540
Revenuezł M
3.486
3.746
4.000
4.143
4.403
4.548
4.835
5.196
5.581
5.861
5.026
5.88%
5.76%
73
28.08
Revenue growth%
18.38
21.34
20.91
19.53
18.41
18.09
17.01
19.97
18.25
16.89
7.76
18.09
18.40
42
10.68
Gross margin%
5.92
6.12
4.31
2.51
0.53
1.95
2.10
1.08
2.77
2.01
7.26
2.01
2.31
55
23.68
Operating margin%
14.06
11.34
8.63
9.94
10.00
11.26
14.22
16.57
19.21
20.09
20.68
16.57
12.70
37
15.10
Net margin%
19.10
19.70
20.02
20.84
19.88
22.53
23.73
23.96
24.70
25.42
28.92
23.96
21.69
7
21.41
P/E ratio (avg)x
43.39
49.96
59.94
61.19
67.52
70.87
72.23
86.85
96.33
97.41
26.55
86.85
69.19
75
15.93
EV/EBITx
26.41
25.07
26.10
22.90
21.18
18.38
16.39
17.42
17.98
15.89
22.92
17.42
19.78
10
29.48
FCF yield (avg)%
12.97
15.72
13.98
14.41
15.12
16.92
16.49
14.23
14.55
11.92
27.79
14.55
14.48
84
13.35
FCF margin%
6.32
3.58
2.18
2.24
3.31
3.38
2.33
1.52
2.64
4.87
15.00
2.64
2.97
18
1.031
FCF / Net incomex
1.233
1.088
1.078
1.063
0.969
0.938
0.985
0.874
0.753
0.731
0.987
0.874
0.977
87
8.39
ROIC%
12.34
10.69
8.36
10.19
9.07
10.01
11.61
14.27
14.23
14.71
25.12
14.23
11.15
35
23.28
Return on equity%
10.85
10.41
9.60
10.05
12.74
11.90
13.18
14.46
14.06
15.18
2.46
14.06
12.32
61
23.51
Return on assets%
5.15
6.71
5.12
5.55
4.63
6.51
8.10
6.86
8.06
7.72
18.47
7.72
6.61
15
0.02
EPSzł
0.11
0.12
0.12
0.13
0.16
0.16
0.18
0.18
0.18
0.22
0.02
6.64%
8.85%
—
18.51
EPS growth%
31.19
29.02
29.67
32.50
32.28
29.85
28.19
28.02
28.84
30.03
4.89
28.84
29.76
50
0.08
Bookvalue per shzł
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.09
0.05
3.87%
3.62%
—
0.08
FCF per sharezł
0.09
0.09
0.10
0.12
0.13
0.14
0.13
0.13
0.14
0.13
0.04
0.19%
3.05%
—
0.06
Dividend per shzł
0.09
0.09
0.10
0.10
0.11
0.11
0.12
0.14
0.14
0.16
0.03
7.97%
5.72%
—
10.83
Div yield (avg)%
22.59
22.87
25.04
22.32
20.03
19.99
21.94
21.57
23.88
21.03
7.02
21.57
22.13
59
14.29
Payout ratio%
16.24
14.99
12.29
9.34
9.57
9.48
7.78
5.62
7.35
9.16
6.44
7.78
9.41
77
51.40
Shares (diluted)M
80.39
82.71
98.80
111.4
127.8
143.3
172.0
190.6
230.1
275.9
51.82
16.63%
13.65%
27
21.39
Buyback yield%
17.38
16.47
16.61
17.64
16.51
18.92
16.12
18.88
19.28
20.87
17.46
18.92
17.51
89
1.542
D/E ratiox
0.891
0.907
0.962
1.001
1.036
1.158
1.296
1.220
1.327
1.495
1.141
1.296
1.097
64
2.902
Enterprise valuezł M
4.093
4.005
4.033
4.295
4.491
4.818
4.310
4.681
4.702
4.758
2.656
1.16%
0.18%
61
0.731
LT debtzł M
2.741
2.736
2.937
3.149
3.377
3.473
3.934
3.652
3.360
3.111
4.306
(1.63%)
0.95%
86
Cost of revenue
5.95%
1.02×
Operating expenses
5.59%
0.98×
Goodwill & intangibles
14.27%
Spread over hurdle
(5.26%)