1.052
Revenuezł M
0.740
0.796
0.848
0.924
0.982
1.024
1.102
1.180
1.250
1.355
1.163
6.65%
7.05%
83
7.11
Revenue growth%
16.56
14.63
15.52
18.03
17.71
15.08
15.89
18.70
16.68
17.50
11.71
16.68
16.62
12
20.51
Gross margin%
28.84
26.41
26.15
24.19
25.25
27.87
28.50
28.00
26.99
24.15
5.71
27.87
26.70
13
3.88
Operating margin%
7.92
10.36
9.23
7.43
6.62
9.04
6.20
8.71
7.58
10.09
21.07
8.71
8.31
33
13.14
Net margin%
7.73
4.97
6.24
5.14
7.28
5.05
4.98
2.27
1.85
4.23
15.24
4.23
5.02
28
30.65
P/E ratio (avg)x
11.30
12.50
13.95
13.60
12.53
13.33
14.30
12.79
11.96
12.21
35.83
12.79
12.66
35
20.91
EV/EBITx
29.51
31.30
28.74
25.31
25.42
26.43
24.16
26.23
26.82
28.34
33.80
26.43
26.62
85
28.20
FCF yield (avg)%
17.16
19.71
19.84
17.61
15.78
14.35
16.08
13.31
14.14
13.34
23.77
14.14
15.93
55
22.75
FCF margin%
31.93
31.20
31.22
33.67
35.48
33.17
31.00
29.30
26.91
25.72
28.55
29.30
31.21
14
0.669
FCF / Net incomex
1.380
1.481
1.320
1.181
1.184
1.222
1.306
1.217
1.054
0.936
0.538
1.217
1.220
57
13.92
ROIC%
27.59
27.82
30.19
30.74
29.12
29.20
28.08
30.28
28.60
25.80
5.81
28.60
28.86
56
22.04
Return on equity%
5.54
3.44
2.38
4.93
7.91
8.76
8.56
6.96
4.72
6.42
8.12
6.96
5.98
17
13.49
Return on assets%
15.32
13.41
14.96
13.88
13.21
11.14
8.85
8.95
9.64
9.49
20.30
9.49
12.18
25
0.02
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.03
0.03
0.03
3.27%
2.26%
—
18.47
EPS growth%
19.16
19.89
17.74
15.93
13.64
15.06
12.94
15.17
17.49
16.85
25.02
15.17
16.39
13
0.02
Bookvalue per shzł
0.05
0.05
0.05
0.04
0.05
0.05
0.05
0.05
0.04
0.05
0.05
0.30%
(2.39%)
—
0.03
FCF per sharezł
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.09
0.09
0.02
5.72%
4.73%
—
0.04
Dividend per shzł
0.08
0.08
0.09
0.08
0.09
0.09
0.10
0.10
0.10
0.10
0.02
2.12%
3.91%
—
6.30
Div yield (avg)%
8.23
8.16
8.63
10.06
7.44
6.15
6.19
4.65
4.84
2.45
4.69
4.84
6.81
27
11.85
Payout ratio%
9.38
10.80
10.14
11.26
9.63
11.48
9.67
8.96
9.87
8.04
9.38
9.67
9.77
73
5.105
Shares (diluted)M
7.837
7.479
8.223
8.473
9.325
9.952
10.61
10.88
12.39
14.62
5.191
9.41%
7.27%
74
26.29
Buyback yield%
21.72
23.07
23.64
24.06
24.63
23.21
23.42
23.63
26.15
27.66
5.70
23.63
23.64
72
0.187
D/E ratiox
2.016
2.314
2.373
2.767
2.740
2.612
3.014
3.284
3.108
3.206
1.057
3.108
2.754
33
1.012
Enterprise valuezł M
1.344
1.543
1.502
1.535
1.726
1.936
2.063
1.980
1.819
1.881
0.980
1.73%
3.71%
11
1.013
LT debtzł M
1.206
1.145
1.060
1.060
0.954
1.048
1.071
0.986
0.982
1.113
0.372
3.14%
0.47%
47
Cost of revenue
7.05%
1.00×
Operating expenses
6.17%
0.92×
Cash and investments
14.99%