4.113
Revenuezł M
5.830
6.105
6.376
6.511
6.641
6.875
6.949
7.107
7.180
7.184
4.474
1.58%
2.49%
12
20.88
Revenue growth%
13.25
12.09
9.93
9.98
9.27
7.06
7.28
6.79
4.03
5.12
14.78
6.79
8.27
39
26.02
Gross margin%
10.99
8.03
7.23
7.18
8.95
11.17
13.11
11.02
10.62
8.04
27.08
11.02
9.78
45
17.35
Operating margin%
9.10
11.91
14.32
12.51
10.56
10.32
8.41
7.17
6.16
8.25
12.32
8.25
9.71
45
18.75
Net margin%
4.56
7.03
8.56
6.06
7.04
5.85
5.25
7.67
8.63
6.01
13.68
6.01
6.55
54
32.82
P/E ratio (avg)x
44.88
48.69
50.89
48.11
46.38
46.87
53.88
53.17
60.52
65.48
23.96
53.88
49.79
21
26.92
EV/EBITx
50.66
54.54
59.23
54.66
49.70
55.06
57.03
62.60
64.73
70.50
31.32
62.60
56.04
89
2.79
FCF yield (avg)%
19.98
16.99
16.03
15.56
16.43
18.87
21.41
18.88
16.09
17.67
27.77
18.87
17.33
25
13.23
FCF margin%
25.59
26.48
29.16
26.64
29.05
28.05
28.25
30.19
31.96
31.25
26.92
30.19
28.65
93
1.271
FCF / Net incomex
1.031
1.109
1.180
1.096
1.151
1.300
1.203
1.352
1.334
1.367
0.591
1.334
1.192
94
6.14
ROIC%
21.96
21.99
23.27
22.20
24.24
24.41
22.21
22.46
24.81
26.36
13.06
24.41
22.86
79
6.08
Return on equity%
23.88
22.78
19.99
20.16
18.10
16.86
17.47
17.38
17.88
20.05
25.60
17.47
19.04
69
6.38
Return on assets%
29.15
27.44
28.74
29.13
30.75
28.08
26.68
29.18
27.30
29.17
5.47
28.08
28.94
30
0.08
EPSzł
0.28
0.33
0.32
0.33
0.39
0.40
0.40
0.42
0.45
0.45
0.08
2.82%
6.19%
—
25.68
EPS growth%
4.50
5.38
2.55
1.31
4.27
3.97
4.27
5.07
6.00
6.81
18.40
5.07
4.39
25
0.25
Bookvalue per shzł
0.22
0.23
0.21
0.21
0.23
0.22
0.21
0.23
0.23
0.25
0.14
1.04%
0.65%
—
0.26
FCF per sharezł
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.11
0.10
0.09
5.78%
4.42%
—
0.29
Dividend per shzł
0.19
0.20
0.20
0.19
0.16
0.17
0.15
0.13
0.11
0.12
0.21
(5.52%)
(4.59%)
—
16.83
Div yield (avg)%
3.31
2.28
1.91
0.40
0.40
1.17
3.86
2.84
0.86
0.42
3.57
1.17
1.54
79
3.31
Payout ratio%
23.07
24.58
25.83
27.58
28.69
30.13
30.55
31.91
30.24
32.25
3.65
30.55
29.41
57
12.31
Shares (diluted)M
11.86
11.98
12.79
13.44
13.81
14.85
14.17
15.49
16.58
18.23
12.49
5.71%
3.54%
30
12.93
Buyback yield%
14.83
15.59
12.83
14.92
16.19
14.87
17.51
17.31
15.97
17.13
26.65
17.13
15.78
80
1.770
D/E ratiox
1.763
1.895
2.063
2.282
2.497
2.441
2.732
2.830
2.925
3.199
0.942
2.830
2.469
72
4.618
Enterprise valuezł M
4.011
3.759
3.718
3.856
4.191
4.594
4.157
4.115
4.166
4.505
5.473
1.45%
2.21%
87
4.373
LT debtzł M
5.028
4.479
4.193
4.714
4.743
5.194
5.205
5.820
5.767
5.390
1.880
2.59%
1.83%
23
Cost of revenue
2.49%
1.00×
Operating expenses
2.42%
0.99×
Property and equipment
19.36%
Goodwill & intangibles
17.72%