1.358
Revenuezł M
2.980
3.226
3.388
3.594
3.900
4.115
4.455
4.874
5.242
5.659
1.418
7.73%
7.48%
38
2.42
Revenue growth%
18.65
19.85
19.64
18.39
16.47
15.62
15.92
17.96
20.05
20.65
17.54
17.96
18.52
65
13.90
Gross margin%
10.55
7.90
7.98
7.42
7.46
6.83
7.41
6.85
7.43
9.93
22.93
7.41
7.45
90
28.91
Operating margin%
22.25
21.68
21.80
21.61
19.93
17.26
17.44
15.39
12.65
14.03
28.71
15.39
18.68
82
22.31
Net margin%
29.76
29.60
30.83
30.36
28.54
29.95
31.65
29.62
26.81
28.51
6.29
29.62
29.69
40
14.20
P/E ratio (avg)x
51.68
57.16
58.86
61.26
70.24
78.86
78.22
93.45
102.2
106.6
20.88
93.45
74.23
94
8.999
EV/EBITx
29.87
29.78
29.82
33.82
37.74
36.09
39.60
37.94
37.56
36.66
21.51
37.56
36.37
65
6.12
FCF yield (avg)%
6.53
4.03
2.89
2.87
0.40
1.26
2.62
0.59
0.40
1.66
17.90
1.26
2.14
53
4.78
FCF margin%
0.40
0.40
0.40
0.40
0.50
0.40
0.40
2.24
3.52
3.78
22.49
2.24
0.40
64
1.752
FCF / Net incomex
0.634
0.574
0.573
0.546
0.495
0.472
0.475
0.509
0.459
0.489
1.473
0.475
0.502
17
6.35
ROIC%
12.15
12.24
14.85
12.36
11.64
9.23
11.98
13.59
16.19
17.10
9.05
13.59
12.30
53
8.89
Return on equity%
0.40
2.57
5.20
6.84
7.40
6.97
9.36
9.20
6.90
9.41
7.53
9.20
6.93
54
10.14
Return on assets%
17.08
18.57
15.87
15.64
16.59
17.53
20.26
23.14
25.38
25.82
8.63
23.14
18.05
12
0.18
EPSzł
0.14
0.15
0.17
0.17
0.17
0.19
0.20
0.20
0.20
0.22
0.20
4.86%
4.89%
—
8.98
EPS growth%
15.37
12.68
13.40
13.22
15.45
15.10
15.03
14.01
11.58
11.39
24.51
14.01
13.71
29
0.10
Bookvalue per shzł
0.13
0.15
0.15
0.17
0.18
0.20
0.21
0.19
0.20
0.20
0.27
2.41%
4.04%
—
0.13
FCF per sharezł
0.16
0.16
0.18
0.16
0.15
0.17
0.17
0.17
0.19
0.18
0.12
3.63%
1.54%
—
0.24
Dividend per shzł
0.08
0.08
0.08
0.09
0.09
0.09
0.09
0.09
0.09
0.09
0.23
(0.17%)
1.94%
—
29.80
Div yield (avg)%
40.38
41.48
40.84
42.94
40.71
38.45
35.50
38.01
36.06
34.03
7.86
36.06
39.41
70
12.90
Payout ratio%
20.76
21.53
24.49
22.87
22.50
23.92
25.83
24.70
21.75
19.45
22.19
23.92
22.68
69
13.14
Shares (diluted)M
11.04
11.30
10.61
9.719
10.40
11.34
12.61
12.20
12.53
13.64
13.35
5.57%
1.72%
39
26.32
Buyback yield%
16.37
15.61
15.46
15.53
17.36
15.09
14.71
15.69
15.78
18.63
24.36
15.69
15.65
11
1.318
D/E ratiox
0.893
0.854
0.871
0.823
0.800
0.827
0.877
0.839
0.738
0.742
1.581
0.827
0.833
62
1.248
Enterprise valuezł M
8.771
9.039
10.90
11.23
11.61
13.35
16.10
16.31
18.31
20.74
1.140
12.31%
10.93%
67
2.756
LT debtzł M
4.400
4.959
4.628
4.328
4.645
4.692
5.186
5.060
5.029
4.747
4.960
0.44%
2.01%
69
Cost of revenue
7.48%
1.00×
Operating expenses
8.02%
1.05×
Property and equipment
18.76%
Cash and investments
13.81%
Spread over hurdle
(5.70%)