9.287
Revenuezł M
9.595
9.791
10.31
10.54
10.91
11.48
11.88
12.56
13.14
13.87
9.746
4.92%
4.17%
18
2.82
Revenue growth%
3.35
2.04
2.99
5.45
7.75
6.71
4.93
6.12
5.79
6.46
13.34
6.12
5.62
12
22.06
Gross margin%
2.01
4.11
1.61
2.08
5.02
7.50
8.23
8.45
10.37
13.06
7.14
8.45
6.26
71
22.47
Operating margin%
3.08
4.73
7.14
9.03
11.83
14.64
12.31
12.90
10.28
9.21
14.37
12.31
9.75
67
4.02
Net margin%
14.86
15.34
14.27
14.66
17.04
14.89
16.51
16.27
14.63
12.71
19.26
14.89
14.87
82
25.16
P/E ratio (avg)x
51.83
56.93
60.99
70.66
70.10
66.44
77.59
80.89
92.56
104.5
37.73
80.89
70.38
88
8.694
EV/EBITx
16.87
14.52
15.31
14.18
12.25
10.83
11.68
11.81
12.50
11.13
13.89
11.68
12.38
19
19.47
FCF yield (avg)%
22.32
25.05
24.48
22.71
24.51
25.28
24.08
22.74
24.92
27.90
15.52
24.92
24.49
75
21.73
FCF margin%
16.52
18.44
19.93
17.74
20.72
20.79
19.12
19.44
20.96
23.24
12.77
20.79
19.68
53
0.363
FCF / Net incomex
0.937
0.977
1.050
1.234
1.384
1.597
1.693
1.836
2.000
2.106
0.537
1.836
1.491
30
29.38
ROIC%
4.69
5.18
5.29
5.23
5.01
3.44
3.40
5.15
6.61
5.87
17.17
5.15
5.16
8
7.47
Return on equity%
3.89
0.91
2.57
5.47
3.06
3.75
2.72
1.25
3.46
0.99
29.28
2.72
2.89
42
22.84
Return on assets%
28.17
25.21
22.69
25.14
25.25
25.96
27.42
25.24
23.75
26.45
17.59
25.96
25.24
5
0.13
EPSzł
0.05
0.05
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.03
0.14
(6.08%)
(3.11%)
—
8.02
EPS growth%
12.36
14.82
17.15
17.27
15.78
17.72
20.67
23.49
25.77
24.42
11.95
23.49
17.49
14
0.05
Bookvalue per shzł
0.09
0.09
0.09
0.08
0.08
0.08
0.09
0.10
0.10
0.09
0.13
4.45%
0.90%
—
0.05
FCF per sharezł
0.17
0.16
0.18
0.16
0.16
0.17
0.15
0.15
0.14
0.15
0.12
(1.80%)
(0.18%)
—
0.07
Dividend per shzł
0.34
0.36
0.36
0.38
0.36
0.36
0.34
0.38
0.35
0.36
0.04
(0.43%)
2.06%
—
18.16
Div yield (avg)%
12.31
13.35
14.54
14.52
16.02
13.98
14.31
14.83
17.78
16.99
7.47
14.83
14.53
53
19.37
Payout ratio%
14.37
11.99
14.73
15.93
17.25
15.36
13.28
15.49
18.35
18.94
28.63
15.49
15.43
84
37.19
Shares (diluted)M
34.46
32.46
35.82
34.28
36.00
35.40
39.03
42.27
43.78
47.92
37.31
5.89%
3.77%
31
4.38
Buyback yield%
10.24
9.13
10.62
10.73
12.76
11.22
11.11
11.49
12.91
15.07
29.87
11.49
11.16
76
0.241
D/E ratiox
0.230
0.226
0.263
0.291
0.302
0.311
0.342
0.354
0.415
0.460
1.360
0.354
0.307
21
9.501
Enterprise valuezł M
12.00
13.22
14.09
15.99
18.61
22.16
25.80
27.65
33.55
39.40
4.096
16.18%
14.21%
30
9.503
LT debtzł M
9.519
11.03
12.28
13.02
12.95
14.30
16.43
17.45
19.05
18.81
10.39
7.76%
7.32%
38
Cost of revenue
4.34%
1.02×
Operating expenses
3.35%
0.92×
Property and equipment
16.13%