1.345
Revenuezł M
7.381
7.472
7.684
7.814
7.747
7.766
7.873
7.863
7.949
8.144
1.460
1.01%
1.05%
90
7.90
Revenue growth%
7.14
6.91
9.36
11.79
14.54
14.34
16.90
19.05
17.66
19.67
3.64
17.66
14.44
8
23.70
Gross margin%
21.95
19.56
17.94
18.66
18.93
15.97
13.44
13.55
13.37
12.37
7.01
13.44
16.96
31
24.15
Operating margin%
16.49
15.83
13.01
14.89
16.27
14.31
11.37
11.30
10.18
9.29
4.18
11.30
13.66
49
15.94
Net margin%
5.72
3.88
5.93
4.38
7.07
5.93
6.53
4.45
6.25
5.45
25.32
5.93
5.83
11
36.33
P/E ratio (avg)x
26.92
29.77
28.47
33.18
38.47
40.73
39.13
42.79
44.95
52.13
18.42
42.79
38.80
78
21.12
EV/EBITx
31.68
36.45
41.04
39.56
37.24
37.58
41.33
40.12
39.67
44.29
33.92
40.12
39.62
75
2.19
FCF yield (avg)%
18.55
20.93
19.85
18.93
16.18
14.42
16.73
17.80
16.73
17.66
22.36
16.73
17.73
26
9.54
FCF margin%
6.86
5.53
4.10
3.91
4.32
6.62
6.03
6.35
5.17
6.32
4.43
6.32
5.78
23
1.260
FCF / Net incomex
1.521
1.410
1.421
1.386
1.526
1.524
1.490
1.675
1.736
1.757
1.407
1.675
1.523
58
11.89
ROIC%
12.04
13.48
13.77
14.91
17.83
16.00
13.88
12.44
13.05
14.83
8.43
13.88
13.83
60
21.88
Return on equity%
23.48
24.77
27.26
29.56
28.41
29.49
28.30
26.38
25.65
24.54
7.80
26.38
26.82
63
25.58
Return on assets%
24.30
25.11
26.46
25.77
24.66
26.92
24.95
24.81
22.31
19.47
28.10
24.81
24.88
13
0.04
EPSzł
0.14
0.13
0.14
0.14
0.15
0.15
0.15
0.14
0.14
0.13
0.05
(2.45%)
(1.10%)
—
26.32
EPS growth%
4.70
6.20
3.44
3.49
2.56
4.57
6.96
7.87
6.93
9.53
4.34
6.96
5.45
56
0.09
Bookvalue per shzł
0.10
0.10
0.11
0.11
0.12
0.14
0.14
0.15
0.17
0.18
0.10
7.78%
5.87%
—
0.14
FCF per sharezł
0.15
0.15
0.16
0.17
0.16
0.15
0.17
0.19
0.19
0.19
0.15
2.74%
1.52%
—
0.06
Dividend per shzł
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.08
0.08
0.13
4.16%
3.11%
—
6.23
Div yield (avg)%
6.54
8.43
10.71
12.14
12.10
14.30
15.88
14.49
15.60
13.03
16.98
14.49
12.58
68
4.63
Payout ratio%
23.21
23.29
25.89
26.32
26.21
25.19
24.37
22.36
21.51
24.26
22.73
24.26
24.32
34
22.81
Shares (diluted)M
21.63
20.76
22.94
22.89
24.82
25.41
24.22
22.67
22.47
23.39
23.11
(1.18%)
0.26%
59
15.66
Buyback yield%
21.73
20.29
18.24
17.83
16.73
14.10
12.38
15.03
17.29
18.26
25.65
15.03
17.56
42
0.461
D/E ratiox
1.971
2.143
2.456
2.480
2.638
2.701
2.680
2.781
2.675
2.456
1.551
2.680
2.559
91
2.306
Enterprise valuezł M
9.255
10.15
9.904
11.22
13.46
14.63
14.50
14.88
14.95
18.04
3.739
6.04%
8.50%
37
0.394
LT debtzł M
1.747
1.685
1.946
1.877
2.216
2.116
2.485
2.711
2.969
3.235
2.295
7.86%
7.17%
21
Cost of revenue
0.65%
0.96×
Operating expenses
1.93%
1.09×
Cash and investments
17.32%
Spread over hurdle
(1.85%)