7.598
Revenuezł M
5.565
5.805
6.002
6.125
6.392
6.620
6.703
6.946
7.349
7.615
7.802
3.56%
3.65%
47
25.58
Revenue growth%
21.04
18.85
20.68
22.76
23.97
25.99
25.08
27.14
25.49
24.76
19.80
25.49
24.36
90
5.76
Gross margin%
9.53
9.14
10.59
8.61
6.03
3.36
5.68
3.57
2.88
0.40
5.85
3.36
5.86
59
16.65
Operating margin%
25.52
28.13
27.25
26.53
26.60
25.38
27.35
29.74
30.46
31.75
6.54
29.74
27.30
42
28.89
Net margin%
23.37
25.70
24.16
24.93
22.95
23.48
25.99
26.47
24.40
23.18
17.59
24.40
24.28
95
19.12
P/E ratio (avg)x
15.95
14.31
12.27
13.28
13.07
13.16
13.24
12.24
10.68
10.93
30.44
12.24
13.11
75
33.51
EV/EBITx
63.05
64.61
70.16
78.62
91.77
106.9
124.7
127.0
133.6
133.6
27.60
127.0
99.31
64
23.08
FCF yield (avg)%
20.31
21.20
22.38
19.41
16.50
15.06
12.20
13.65
12.94
10.10
24.65
12.94
15.78
20
28.00
FCF margin%
18.38
15.44
17.16
15.10
17.21
19.76
19.04
18.35
19.19
16.55
10.60
19.04
17.78
64
0.453
FCF / Net incomex
1.719
1.897
1.876
2.200
2.111
2.453
2.731
2.986
3.418
3.698
0.978
2.986
2.326
94
29.88
ROIC%
20.41
21.84
21.34
21.79
21.64
20.42
18.52
19.79
19.89
19.82
5.81
19.82
20.42
34
28.03
Return on equity%
12.86
15.32
13.39
16.28
17.04
17.27
19.96
18.57
20.06
17.67
19.54
18.57
17.15
59
10.52
Return on assets%
0.40
2.38
0.40
0.40
0.40
0.76
0.40
3.38
5.74
6.58
19.99
3.38
0.58
60
0.02
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
4.38%
1.82%
—
6.63
EPS growth%
21.75
23.48
21.89
24.19
25.21
27.82
26.69
25.35
26.35
28.25
20.72
26.69
25.28
8
0.03
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
2.18%
3.32%
—
0.03
FCF per sharezł
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.01
12.21%
7.84%
—
0.04
Dividend per shzł
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.03
(3.97%)
(2.31%)
—
12.64
Div yield (avg)%
5.98
5.89
8.17
8.22
9.98
8.41
7.47
9.47
10.76
12.59
4.85
9.47
8.31
35
29.59
Payout ratio%
11.03
8.06
10.06
11.96
11.11
9.64
8.16
6.63
8.20
9.73
20.50
8.20
9.69
70
64.43
Shares (diluted)M
65.45
69.15
71.34
69.09
59.97
64.04
61.20
60.21
63.86
68.37
64.88
2.66%
(0.05%)
69
3.46
Buyback yield%
17.59
19.77
19.36
20.90
21.10
20.55
19.14
16.35
17.21
16.91
14.05
17.21
19.25
78
1.243
D/E ratiox
1.837
2.110
2.471
2.442
2.353
2.494
2.557
2.479
2.531
2.469
0.881
2.494
2.470
12
7.410
Enterprise valuezł M
5.155
5.303
5.475
6.535
7.347
7.553
7.417
8.230
8.724
8.612
6.434
3.23%
5.63%
86
0.690
LT debtzł M
8.392
9.762
11.61
13.34
13.51
14.93
15.60
17.41
18.35
20.68
3.870
8.89%
9.25%
6
Cost of revenue
3.65%
1.00×
Operating expenses
3.49%
0.98×
Goodwill & intangibles
18.34%
Spread over hurdle
(6.05%)