1.092
Revenuezł M
1.463
1.465
1.499
1.527
1.571
1.573
1.634
1.681
1.668
1.724
1.207
1.88%
2.03%
87
3.53
Revenue growth%
20.79
21.08
19.38
19.56
18.67
16.25
19.03
18.32
20.70
20.36
12.85
19.03
19.47
77
28.70
Gross margin%
19.34
17.93
20.01
17.96
19.32
16.68
14.72
14.97
17.80
15.75
18.08
15.75
17.86
16
10.57
Operating margin%
10.06
8.16
8.47
10.73
11.75
12.66
14.99
17.56
18.38
16.48
21.56
16.48
12.21
28
16.24
Net margin%
0.71
1.11
0.55
3.25
5.16
5.52
3.02
1.17
0.97
0.40
20.92
1.17
1.14
75
12.08
P/E ratio (avg)x
18.98
21.08
20.27
20.74
20.29
22.09
23.50
27.12
28.16
30.67
7.417
27.12
21.59
88
8.348
EV/EBITx
19.41
21.28
21.54
21.65
25.06
27.79
30.33
33.39
30.93
31.00
9.565
30.93
26.42
9
11.98
FCF yield (avg)%
24.39
26.16
24.96
25.18
26.16
26.53
24.03
25.72
26.56
27.81
19.89
26.53
25.94
43
10.41
FCF margin%
21.03
18.90
19.34
19.94
21.25
18.84
20.21
18.55
21.47
20.26
22.26
20.21
20.07
60
1.022
FCF / Net incomex
2.113
2.338
2.314
2.467
2.696
2.838
2.888
3.401
3.942
4.379
1.676
3.401
2.767
79
7.47
ROIC%
19.16
16.75
16.59
17.36
15.92
13.73
12.23
10.94
11.36
11.29
7.87
11.36
14.83
28
3.71
Return on equity%
29.73
28.83
29.85
31.05
28.44
26.38
28.21
30.46
30.61
32.56
3.38
30.46
29.79
79
12.70
Return on assets%
28.13
28.99
30.63
32.29
29.30
30.73
33.38
35.32
37.37
35.81
16.72
35.32
31.51
7
0.07
EPSzł
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.06
0.07
4.85%
6.97%
—
11.66
EPS growth%
7.01
7.42
8.45
10.49
12.36
13.81
12.87
12.85
10.69
12.42
7.79
12.85
11.52
62
0.05
Bookvalue per shzł
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.06
(4.66%)
(2.50%)
—
0.05
FCF per sharezł
0.09
0.09
0.08
0.08
0.08
0.08
0.08
0.08
0.09
0.10
0.05
5.07%
0.60%
—
0.04
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(4.78%)
(4.39%)
—
2.08
Div yield (avg)%
22.10
22.60
20.68
19.37
21.45
22.73
24.25
26.37
26.02
26.07
4.70
26.02
22.66
37
6.60
Payout ratio%
15.29
13.11
12.32
10.11
12.15
11.18
9.72
12.12
11.83
9.51
3.60
11.18
11.97
27
7.510
Shares (diluted)M
8.194
7.656
7.245
6.661
6.391
6.227
5.817
6.145
5.816
6.237
7.467
(0.49%)
(2.96%)
83
24.99
Buyback yield%
3.79
2.14
4.73
3.98
1.84
0.40
0.40
0.40
1.74
2.33
2.01
0.40
1.99
67
1.517
D/E ratiox
0.619
0.577
0.615
0.590
0.638
0.593
0.656
0.600
0.625
0.622
0.958
0.622
0.617
16
0.554
Enterprise valuezł M
2.200
2.520
2.928
3.321
3.296
3.578
3.582
3.511
3.350
3.830
0.830
3.05%
6.73%
42
0.356
LT debtzł M
0.476
0.466
0.457
0.406
0.399
0.356
0.346
0.368
0.357
0.356
1.493
(2.23%)
(3.32%)
40
Cost of revenue
2.29%
1.03×
Operating expenses
1.97%
0.99×
Cash and investments
22.39%
Property and equipment
17.52%
Spread over hurdle
18.30%