0.339
Revenuezł M
2.821
2.944
3.117
3.297
3.480
3.601
3.820
4.091
4.278
4.511
0.354
5.33%
5.15%
93
14.62
Revenue growth%
7.57
7.93
5.98
8.09
7.42
7.29
6.51
8.08
5.33
6.44
15.37
6.51
7.35
62
7.66
Gross margin%
8.09
5.23
5.14
7.31
9.88
11.51
11.13
13.93
15.53
12.88
27.96
12.88
10.50
85
29.35
Operating margin%
23.63
26.02
26.78
29.25
29.54
28.09
28.67
27.31
27.94
27.36
4.34
27.94
27.65
56
20.33
Net margin%
20.52
19.38
20.10
17.75
16.15
16.11
14.95
13.28
13.62
14.94
11.46
14.94
16.13
67
33.29
P/E ratio (avg)x
11.17
11.56
10.12
9.656
9.185
8.511
9.133
9.323
9.794
9.040
19.46
9.133
9.490
64
24.40
EV/EBITx
26.21
26.02
26.60
25.37
28.29
32.44
32.15
31.17
36.32
37.22
24.10
32.44
29.73
12
19.32
FCF yield (avg)%
19.74
18.65
18.46
19.55
21.83
22.48
21.91
19.14
21.18
18.99
16.77
21.18
19.64
78
23.83
FCF margin%
32.04
34.19
36.16
38.56
37.49
39.23
37.60
34.72
37.06
38.85
18.75
37.60
37.28
70
1.018
FCF / Net incomex
1.153
1.076
1.135
1.255
1.397
1.470
1.622
1.805
1.864
2.006
1.203
1.805
1.433
61
14.20
ROIC%
17.56
20.12
20.82
18.02
15.78
18.13
16.21
16.96
14.73
16.64
28.03
16.64
17.26
22
10.06
Return on equity%
9.20
8.79
9.01
11.31
13.69
14.44
13.87
12.92
13.40
10.64
10.21
13.40
12.12
79
24.68
Return on assets%
8.37
10.48
11.28
13.22
15.90
16.51
19.33
17.54
15.12
12.66
28.13
16.51
14.17
68
0.07
EPSzł
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
2.88%
5.00%
—
18.22
EPS growth%
27.38
29.07
31.64
34.46
36.71
35.05
35.48
32.80
31.97
34.48
15.68
34.48
33.63
63
0.03
Bookvalue per shzł
0.11
0.13
0.14
0.14
0.16
0.16
0.17
0.17
0.16
0.16
0.06
0.07%
3.43%
—
0.10
FCF per sharezł
0.23
0.26
0.26
0.26
0.26
0.28
0.34
0.39
0.38
0.41
0.12
9.48%
7.34%
—
0.14
Dividend per shzł
0.18
0.22
0.26
0.28
0.30
0.32
0.32
0.36
0.43
0.44
0.06
7.65%
8.90%
—
7.77
Div yield (avg)%
10.52
10.15
12.55
9.91
10.67
9.64
12.14
11.09
11.26
13.28
13.19
11.26
10.88
61
8.25
Payout ratio%
19.86
17.38
19.83
19.14
21.18
21.32
21.75
24.74
26.17
25.58
23.13
24.74
21.25
89
8.272
Shares (diluted)M
9.269
9.612
9.204
10.46
11.58
12.79
13.59
14.64
15.50
16.30
8.700
7.08%
5.85%
41
14.28
Buyback yield%
20.90
19.95
22.08
21.09
22.76
25.43
26.57
23.98
23.70
26.26
29.64
25.43
23.23
15
0.967
D/E ratiox
1.750
1.638
1.773
1.959
2.137
2.029
2.030
2.127
1.988
1.952
1.505
2.029
1.974
7
0.565
Enterprise valuezł M
0.240
0.272
0.265
0.314
0.308
0.343
0.355
0.405
0.394
0.417
1.086
6.23%
6.68%
53
1.006
LT debtzł M
0.375
0.348
0.347
0.324
0.331
0.340
0.337
0.322
0.317
0.358
0.479
1.60%
(1.29%)
68
Cost of revenue
5.12%
1.00×
Operating expenses
4.24%
0.92×
Cash and investments
16.82%
Property and equipment
15.52%
Spread over hurdle
39.38%