6.320
Revenuezł M
4.577
4.675
4.874
5.007
5.310
5.428
5.622
5.879
6.197
6.573
6.872
4.36%
3.85%
22
28.79
Revenue growth%
4.72
3.97
2.17
0.89
3.59
4.49
5.05
6.19
4.19
7.13
21.43
5.05
4.34
82
6.59
Gross margin%
30.53
27.89
30.32
31.53
30.78
33.16
34.16
33.99
35.20
36.58
10.61
34.16
32.34
64
19.22
Operating margin%
19.01
18.23
19.68
21.33
23.52
25.89
24.49
22.87
23.22
24.10
16.33
24.10
23.04
7
8.77
Net margin%
4.63
6.72
4.63
6.54
3.68
4.52
3.17
0.69
1.18
0.40
17.35
1.18
4.10
80
34.00
P/E ratio (avg)x
63.78
65.35
76.69
80.16
88.19
96.92
114.9
128.5
130.8
148.1
9.276
128.5
92.56
30
25.22
EV/EBITx
4.722
5.054
5.074
4.465
3.789
3.594
3.212
3.221
3.039
3.019
25.51
3.212
3.691
14
25.43
FCF yield (avg)%
26.21
25.76
27.84
24.94
24.05
21.57
23.50
23.20
20.46
17.91
14.86
21.57
23.77
51
8.05
FCF margin%
18.30
19.89
19.99
17.82
16.11
16.59
19.57
22.53
20.24
22.94
10.86
20.24
19.73
82
0.325
FCF / Net incomex
0.460
0.502
0.528
0.469
0.455
0.429
0.393
0.436
0.392
0.407
1.752
0.407
0.446
80
21.47
ROIC%
27.10
24.20
25.54
22.58
20.44
20.86
23.30
22.26
24.61
21.90
19.55
22.26
22.94
46
21.71
Return on equity%
25.32
27.73
29.86
26.94
29.14
29.31
27.08
24.51
27.49
30.36
25.55
27.49
27.61
20
23.15
Return on assets%
18.41
20.60
18.01
16.58
13.93
12.18
13.69
12.93
15.02
17.63
2.31
13.69
15.80
15
0.30
EPSzł
0.17
0.18
0.18
0.17
0.15
0.13
0.11
0.10
0.09
0.09
0.31
(8.58%)
(6.88%)
—
22.80
EPS growth%
23.87
25.76
23.19
25.72
23.83
24.66
24.68
26.53
25.36
24.97
28.12
24.97
24.83
72
0.31
Bookvalue per shzł
0.30
0.31
0.37
0.38
0.45
0.46
0.51
0.57
0.61
0.70
0.20
9.54%
10.81%
—
0.27
FCF per sharezł
0.42
0.41
0.46
0.46
0.54
0.58
0.59
0.71
0.77
0.81
0.14
8.60%
8.40%
—
0.23
Dividend per shzł
0.31
0.33
0.31
0.34
0.34
0.36
0.36
0.40
0.43
0.49
0.07
7.23%
3.71%
—
26.57
Div yield (avg)%
16.84
16.96
19.59
18.39
15.79
17.00
19.59
22.45
20.25
17.31
19.63
19.59
17.85
56
16.88
Payout ratio%
30.31
28.54
26.05
24.07
23.25
25.51
28.06
27.54
29.90
32.43
12.39
28.06
27.80
13
11.15
Shares (diluted)M
13.86
15.11
16.94
16.55
16.30
16.17
17.17
19.91
18.62
20.31
11.32
4.50%
5.54%
27
27.32
Buyback yield%
25.41
24.07
22.94
25.87
23.82
23.96
26.40
26.98
25.41
27.83
20.72
26.40
25.41
75
0.932
D/E ratiox
0.208
0.225
0.225
0.252
0.255
0.292
0.344
0.384
0.392
0.394
0.939
0.384
0.274
6
1.450
Enterprise valuezł M
3.471
3.878
4.168
4.915
4.853
4.950
5.622
6.773
6.821
7.491
0.526
9.07%
8.33%
47
4.769
LT debtzł M
0.929
1.049
1.156
1.071
1.082
1.181
1.301
1.233
1.231
1.169
0.281
1.55%
3.23%
43
Cost of revenue
3.85%
1.00×
Operating expenses
4.00%
1.01×
Property and equipment
17.40%
Goodwill & intangibles
16.20%
Spread over hurdle
(3.37%)