5.125
Revenuezł M
3.567
3.756
3.868
4.086
4.341
4.575
4.883
5.135
5.318
5.625
5.724
5.32%
5.18%
51
6.73
Revenue growth%
12.01
12.71
9.85
7.97
9.13
7.01
9.82
7.61
4.87
3.02
16.61
7.01
8.55
10
9.88
Gross margin%
5.99
3.05
0.40
0.86
0.71
0.60
0.40
0.40
0.40
2.17
13.26
0.40
0.65
50
20.24
Operating margin%
21.53
21.60
24.21
25.09
27.46
27.67
29.28
26.45
26.96
28.07
7.23
27.67
26.70
7
14.21
Net margin%
1.10
0.40
0.40
0.40
2.28
3.60
3.65
5.04
7.02
4.76
15.02
4.76
2.94
23
15.79
P/E ratio (avg)x
12.28
13.77
14.63
13.38
14.70
14.29
14.92
15.53
16.61
16.63
34.21
15.53
14.66
49
6.605
EV/EBITx
23.31
23.02
27.61
27.76
27.93
29.01
31.52
34.72
39.42
43.43
14.57
34.72
28.47
68
29.58
FCF yield (avg)%
25.64
27.56
25.16
23.55
25.07
26.65
25.54
28.27
25.78
23.37
24.84
25.78
25.59
39
12.06
FCF margin%
27.86
27.54
27.73
28.18
28.36
31.31
32.16
34.32
36.19
37.24
11.11
34.32
29.84
64
1.402
FCF / Net incomex
1.431
1.486
1.589
1.538
1.422
1.508
1.636
1.615
1.679
1.813
0.425
1.636
1.563
55
28.67
ROIC%
2.97
5.93
3.33
3.05
1.19
3.95
5.76
7.59
10.47
8.98
6.66
7.59
4.85
92
14.26
Return on equity%
16.46
16.48
14.64
12.61
14.87
14.22
16.12
18.70
20.83
22.85
16.90
18.70
16.29
83
26.97
Return on assets%
16.09
17.62
14.65
11.86
11.65
12.60
13.05
11.46
10.34
9.28
24.48
11.46
12.23
13
0.20
EPSzł
0.41
0.46
0.52
0.52
0.60
0.64
0.70
0.74
0.84
0.82
0.21
6.50%
8.52%
—
19.34
EPS growth%
25.07
22.35
22.23
21.29
23.50
25.77
27.20
25.74
27.93
26.81
10.25
26.81
25.40
53
0.68
Bookvalue per shzł
0.31
0.27
0.25
0.22
0.23
0.21
0.21
0.22
0.22
0.21
0.70
(2.04%)
(2.98%)
—
0.46
FCF per sharezł
0.46
0.43
0.42
0.43
0.40
0.44
0.44
0.47
0.46
0.44
0.21
1.86%
0.22%
—
0.28
Dividend per shzł
0.39
0.37
0.36
0.36
0.38
0.40
0.43
0.45
0.50
0.53
0.12
6.79%
1.84%
—
10.11
Div yield (avg)%
10.40
9.34
8.61
10.96
9.29
10.00
7.18
4.34
6.69
4.82
26.87
6.69
8.95
26
4.26
Payout ratio%
15.06
17.22
18.27
19.93
17.09
15.30
12.64
13.38
12.04
12.92
20.06
12.92
15.18
45
6.224
Shares (diluted)M
10.03
9.515
9.580
11.17
11.58
12.88
14.00
14.77
14.41
14.58
6.417
4.73%
4.35%
25
11.98
Buyback yield%
2.94
5.02
4.28
6.90
6.12
4.38
5.05
5.86
7.66
4.87
10.45
5.05
5.04
54
1.643
D/E ratiox
1.192
1.114
1.087
0.955
1.026
0.968
1.036
1.015
1.032
1.111
0.589
1.032
1.034
69
3.532
Enterprise valuezł M
5.095
5.619
5.859
5.864
5.884
5.844
6.363
6.702
7.398
7.272
5.354
4.33%
3.86%
76
3.514
LT debtzł M
0.509
0.530
0.514
0.499
0.497
0.553
0.601
0.597
0.552
0.608
1.979
4.13%
0.89%
55
Cost of revenue
5.02%
0.98×
Operating expenses
5.39%
1.02×
Cash and investments
17.41%