0.957
Revenuezł M
0.840
0.900
0.966
1.023
1.064
1.141
1.193
1.257
1.349
1.408
1.039
5.76%
5.94%
69
25.06
Revenue growth%
31.14
30.45
32.99
33.33
33.79
31.72
33.61
31.66
29.94
31.34
18.61
31.66
31.69
35
12.12
Gross margin%
5.81
4.86
4.49
6.04
3.74
6.47
8.31
7.16
5.40
4.05
25.01
6.47
5.60
87
19.45
Operating margin%
12.92
15.52
18.32
17.09
19.96
19.01
21.59
23.00
24.12
22.00
23.24
22.00
19.49
83
4.43
Net margin%
17.63
15.96
14.27
12.98
12.75
13.32
12.85
12.45
12.44
11.79
3.10
12.45
12.91
10
19.06
P/E ratio (avg)x
30.79
27.87
24.81
26.80
23.80
22.09
19.28
18.46
17.68
19.16
37.78
19.16
22.95
63
20.95
EV/EBITx
20.19
21.35
18.88
20.23
21.55
18.55
16.53
16.97
16.97
14.81
6.160
16.97
18.72
33
21.15
FCF yield (avg)%
16.35
15.54
12.54
13.16
13.35
10.60
10.59
13.25
11.95
9.90
21.90
10.60
12.85
51
5.11
FCF margin%
11.40
14.29
12.70
11.92
12.60
15.14
17.85
18.89
15.94
18.54
5.43
17.85
14.72
23
1.573
FCF / Net incomex
1.000
1.098
1.144
1.056
0.977
0.962
0.980
0.996
1.119
1.054
1.725
0.996
1.027
93
10.75
ROIC%
13.30
14.53
12.17
13.36
11.54
12.40
13.88
16.19
17.49
17.85
14.59
16.19
13.62
66
21.69
Return on equity%
0.40
3.21
5.89
6.27
3.64
0.82
3.70
3.28
1.63
1.76
14.02
1.76
3.24
71
25.33
Return on assets%
21.79
24.08
26.81
26.29
25.88
24.86
23.33
20.73
22.72
22.70
24.60
22.72
23.70
56
0.01
EPSzł
0.01
0.01
—
—
0.01
—
—
—
—
—
0.01
(2.51%)
(2.82%)
—
24.76
EPS growth%
20.40
21.55
20.65
23.55
21.97
21.23
20.41
20.44
21.61
19.22
13.47
20.44
20.94
60
0.02
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(3.98%)
(1.86%)
—
0.02
FCF per sharezł
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.04
6.10%
7.06%
—
0.01
Dividend per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
2.72%
3.80%
—
14.68
Div yield (avg)%
8.96
10.96
8.66
10.57
8.62
8.35
10.27
8.43
7.76
7.18
21.23
8.35
8.64
63
27.24
Payout ratio%
21.97
19.77
19.96
19.61
17.53
19.68
21.04
21.57
21.39
18.46
18.06
21.04
19.86
75
21.42
Shares (diluted)M
17.53
16.16
14.14
12.73
10.93
11.08
10.18
10.36
9.158
7.987
21.56
(6.08%)
(7.42%)
89
6.45
Buyback yield%
6.70
4.55
5.36
4.30
4.61
3.41
0.97
0.47
0.40
0.40
23.96
0.47
3.86
20
0.437
D/E ratiox
0.590
0.579
0.702
0.802
0.859
0.957
1.034
1.213
1.282
1.314
0.644
1.213
0.908
55
0.260
Enterprise valuezł M
0.670
0.634
0.566
0.557
0.557
0.567
0.555
0.578
0.633
0.554
0.076
(0.12%)
(2.32%)
57
0.994
LT debtzł M
0.060
0.056
0.059
0.063
0.058
0.059
0.060
0.063
0.067
0.072
1.076
4.65%
2.38%
64
Cost of revenue
5.83%
0.99×
Operating expenses
5.79%
0.99×
Spread over hurdle
65.10%