5.419
Revenuezł M
8.557
8.935
9.071
9.352
9.579
9.775
9.986
10.26
10.35
10.44
5.905
1.73%
2.39%
27
27.87
Revenue growth%
0.80
2.71
2.82
3.72
0.97
1.25
0.40
0.40
0.65
2.80
16.03
0.65
1.11
10
29.47
Gross margin%
19.82
19.41
20.17
17.36
16.38
14.58
13.79
15.49
17.96
15.89
16.86
15.49
16.87
7
3.60
Operating margin%
7.36
9.32
12.16
9.69
11.31
12.03
10.70
9.73
9.56
7.46
7.89
9.73
9.71
34
10.06
Net margin%
6.71
8.41
10.19
9.78
10.77
11.91
13.46
11.67
9.99
8.69
13.88
11.67
10.09
83
33.12
P/E ratio (avg)x
27.62
29.58
33.41
31.09
30.07
34.21
33.79
34.33
34.56
35.79
21.48
34.33
33.60
31
18.69
EV/EBITx
43.10
45.09
40.43
35.88
33.40
32.71
32.41
30.25
31.34
33.15
25.66
32.41
33.27
35
25.99
FCF yield (avg)%
10.39
10.60
10.37
11.85
10.87
12.77
13.99
11.03
12.03
13.72
24.46
12.77
11.44
65
14.91
FCF margin%
32.35
32.73
33.98
36.91
39.64
38.78
41.44
44.03
44.63
46.07
15.40
44.03
39.21
53
0.466
FCF / Net incomex
2.250
2.268
2.617
2.464
2.647
2.846
2.718
2.927
2.907
3.006
1.365
2.907
2.683
59
12.77
ROIC%
6.83
7.85
5.00
4.87
7.64
5.01
6.36
7.60
10.41
9.66
5.31
7.60
7.21
89
16.25
Return on equity%
30.99
30.57
28.94
31.16
31.27
32.95
31.57
28.71
30.74
31.59
10.52
31.57
31.07
80
28.90
Return on assets%
12.37
12.31
10.29
11.88
12.44
13.23
10.80
8.57
6.56
8.87
8.63
8.87
11.34
58
0.01
EPSzł
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.01
4.34%
4.16%
—
4.01
EPS growth%
18.93
18.37
19.63
21.68
19.64
17.66
19.50
20.75
20.72
22.17
6.89
20.72
19.64
59
0.01
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.04
11.89%
7.90%
—
0.04
FCF per sharezł
0.06
0.07
0.08
0.08
0.08
0.09
0.09
0.10
0.11
0.11
0.06
6.37%
5.77%
—
0.06
Dividend per shzł
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.06
0.06
0.05
0.05
0.49%
1.16%
—
22.80
Div yield (avg)%
28.76
26.51
29.47
30.09
31.54
32.82
30.84
32.99
31.94
32.19
7.45
32.19
31.19
43
9.19
Payout ratio%
13.54
13.67
13.45
10.98
9.38
7.28
9.45
11.37
8.42
5.62
19.83
8.42
10.22
27
58.09
Shares (diluted)M
89.86
100.9
112.1
119.0
126.6
140.5
153.7
177.4
180.4
186.0
58.33
8.01%
8.64%
30
18.97
Buyback yield%
0.63
0.40
0.40
0.68
2.75
3.15
5.94
6.62
8.70
10.95
5.42
6.62
2.95
84
0.577
D/E ratiox
0.970
1.029
1.017
1.071
1.013
1.019
1.008
0.957
0.888
0.963
1.600
0.963
1.010
58
4.726
Enterprise valuezł M
1.796
1.908
1.659
1.516
1.406
1.251
1.270
1.268
1.173
1.271
7.783
(2.00%)
(3.35%)
38
1.830
LT debtzł M
1.201
1.154
1.349
1.423
1.566
1.668
1.927
2.117
2.109
2.279
4.750
7.79%
6.30%
68
Cost of revenue
2.72%
1.03×
Operating expenses
2.22%
0.98×
Property and equipment
17.46%
Goodwill & intangibles
17.25%
Cash and investments
15.84%
Spread over hurdle
(7.52%)