2.092
Revenuezł M
2.352
2.453
2.573
2.661
2.697
2.720
2.821
2.892
3.035
3.114
2.325
2.91%
3.11%
44
28.00
Revenue growth%
27.99
29.95
30.70
27.71
26.23
24.61
26.48
28.69
27.38
24.76
16.98
26.48
27.55
64
13.67
Gross margin%
7.83
10.21
12.21
10.84
9.48
10.46
12.63
14.59
15.76
13.59
27.78
13.59
11.52
32
25.30
Operating margin%
12.02
9.13
6.37
8.67
10.72
10.34
10.98
13.97
16.90
16.68
7.95
13.97
10.85
52
13.92
Net margin%
3.62
4.31
6.10
4.67
4.26
2.22
2.42
4.92
4.24
1.55
6.82
2.42
4.25
41
31.57
P/E ratio (avg)x
29.42
29.20
29.54
32.61
31.45
33.44
30.37
31.91
32.36
36.11
18.29
32.36
31.68
86
15.04
EV/EBITx
15.47
15.68
15.22
15.44
14.69
13.91
15.52
17.18
17.53
18.73
36.09
17.18
15.49
47
18.58
FCF yield (avg)%
11.67
14.05
14.11
12.74
14.94
14.28
15.46
13.56
14.37
15.70
21.39
14.37
14.20
16
19.29
FCF margin%
19.55
22.51
24.88
26.79
27.86
27.52
27.53
26.28
24.76
27.30
25.64
27.30
26.54
33
0.170
FCF / Net incomex
0.310
0.314
0.359
0.370
0.408
0.467
0.515
0.527
0.485
0.489
0.604
0.489
0.437
83
22.71
ROIC%
3.31
1.22
0.40
3.15
6.08
3.58
1.25
0.40
2.67
0.40
19.26
1.25
1.96
93
11.47
Return on equity%
4.45
1.68
0.99
0.40
2.13
1.09
0.40
0.47
0.40
0.77
12.95
0.47
0.88
85
23.53
Return on assets%
29.29
29.00
29.04
28.12
30.05
28.29
27.35
27.87
29.15
27.45
2.34
27.87
28.64
39
0.10
EPSzł
0.18
0.19
0.20
0.20
0.18
0.15
0.15
0.14
0.14
0.13
0.11
(5.55%)
(3.92%)
—
26.03
EPS growth%
0.40
0.40
0.40
0.40
0.40
0.40
3.25
2.12
0.45
0.40
14.33
0.45
0.40
37
0.12
Bookvalue per shzł
0.41
0.46
0.50
0.57
0.61
0.58
0.69
0.73
0.70
0.69
0.09
2.54%
6.36%
—
0.16
FCF per sharezł
0.07
0.07
0.07
0.08
0.09
0.10
0.11
0.11
0.13
0.14
0.15
9.47%
8.80%
—
0.15
Dividend per shzł
0.33
0.40
0.48
0.58
0.66
0.72
0.79
0.85
0.86
0.98
0.32
8.21%
12.40%
—
5.33
Div yield (avg)%
15.72
17.58
20.03
19.91
18.86
17.03
16.76
15.21
12.77
11.21
16.30
15.21
16.90
85
19.38
Payout ratio%
8.15
6.53
4.69
6.51
8.06
6.10
3.44
0.93
3.55
5.42
26.16
3.55
5.76
33
9.717
Shares (diluted)M
7.897
7.361
7.448
6.772
7.306
6.671
5.860
5.179
4.522
4.947
9.904
(7.50%)
(4.83%)
31
3.35
Buyback yield%
25.31
22.35
21.07
23.87
22.98
25.48
26.49
28.31
25.99
27.51
19.71
26.49
25.40
57
0.852
D/E ratiox
0.795
0.918
1.010
1.081
1.158
1.293
1.352
1.463
1.480
1.623
0.418
1.463
1.226
48
4.014
Enterprise valuezł M
3.129
2.932
3.007
3.378
3.299
3.419
3.512
3.492
3.851
4.063
2.525
4.25%
2.88%
93
2.792
LT debtzł M
3.609
3.934
4.069
4.675
5.024
5.115
5.415
5.299
4.954
5.255
2.715
0.90%
3.65%
64
Cost of revenue
3.14%
1.00×
Operating expenses
2.93%
0.98×
Goodwill & intangibles
17.93%
Spread over hurdle
36.22%