2.469
Revenuezł M
4.416
4.798
5.104
5.437
5.970
6.608
7.079
7.517
8.286
8.794
2.585
8.05%
7.83%
86
2.55
Revenue growth%
4.13
4.32
6.02
8.29
10.83
13.49
14.01
12.64
15.63
17.69
27.63
14.01
11.73
6
25.79
Gross margin%
13.34
15.34
15.45
16.57
16.87
14.22
15.62
14.20
14.86
16.69
26.31
14.86
15.40
54
23.80
Operating margin%
31.15
33.59
31.95
30.00
30.78
29.01
26.33
25.53
26.12
25.66
9.87
26.12
29.51
43
20.04
Net margin%
12.76
10.29
11.06
13.43
14.31
13.29
12.12
13.07
11.58
10.01
14.38
12.12
12.44
23
6.097
P/E ratio (avg)x
9.283
10.05
8.788
9.199
8.126
7.499
7.531
7.212
7.822
8.011
10.75
7.531
8.068
58
26.11
EV/EBITx
20.18
21.58
23.06
23.55
25.50
24.12
22.83
25.99
29.55
27.15
15.61
25.99
23.84
40
8.36
FCF yield (avg)%
11.34
10.86
10.31
9.68
8.76
9.69
12.57
12.26
12.13
11.07
27.77
12.13
10.96
69
18.37
FCF margin%
18.16
20.83
19.51
19.60
18.20
15.82
13.84
11.09
8.77
6.03
17.48
11.09
16.99
85
0.314
FCF / Net incomex
0.415
0.412
0.458
0.406
0.376
0.334
0.344
0.352
0.393
0.411
0.262
0.352
0.400
70
9.21
ROIC%
22.66
23.20
25.20
23.22
24.18
23.26
25.70
25.07
22.84
21.61
19.08
23.26
23.24
6
24.25
Return on equity%
18.53
16.09
18.78
21.22
21.44
21.99
23.98
23.68
21.94
23.01
16.84
23.01
21.69
57
3.00
Return on assets%
16.72
17.88
17.60
20.12
17.95
20.31
21.73
23.60
25.62
23.36
7.11
23.36
20.21
26
0.07
EPSzł
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.08
5.99%
5.37%
—
19.08
EPS growth%
19.86
20.46
20.67
21.26
21.32
18.86
20.62
19.58
16.77
15.85
26.13
18.86
20.16
58
0.08
Bookvalue per shzł
0.09
0.10
0.10
0.10
0.11
0.11
0.11
0.11
0.12
0.11
0.03
0.22%
1.96%
—
0.03
FCF per sharezł
0.03
0.03
0.03
0.03
0.02
0.02
0.03
0.03
0.02
0.02
0.08
(0.41%)
(2.02%)
—
0.02
Dividend per shzł
0.05
0.05
0.06
0.07
0.07
0.08
0.09
0.09
0.11
0.10
0.04
7.72%
7.90%
—
17.61
Div yield (avg)%
28.14
29.48
28.81
26.20
27.39
28.25
30.43
28.10
29.75
30.46
6.34
29.75
28.53
79
9.29
Payout ratio%
21.82
21.49
21.97
21.13
23.37
21.66
19.32
21.22
19.02
21.84
13.38
21.22
21.58
35
69.83
Shares (diluted)M
65.58
69.49
63.09
55.79
52.62
48.08
47.15
45.04
42.37
40.15
68.15
(5.27%)
(4.46%)
55
2.03
Buyback yield%
25.32
23.95
26.93
27.70
25.87
25.49
25.79
28.14
26.02
27.42
22.12
26.02
25.95
21
1.224
D/E ratiox
2.102
1.968
1.901
1.903
2.047
1.976
1.845
1.992
2.086
2.249
1.533
1.992
1.984
45
10.84
Enterprise valuezł M
4.980
5.193
5.259
4.892
5.370
5.386
5.987
6.986
6.887
7.325
8.146
6.41%
4.83%
81
8.160
LT debtzł M
9.368
10.03
10.66
10.46
9.868
10.24
10.44
9.165
8.085
8.675
6.548
(2.54%)
(0.11%)
6
Cost of revenue
7.73%
0.99×
Operating expenses
8.45%
1.06×
Property and equipment
15.60%
Spread over hurdle
(4.47%)