3.846
Revenuezł M
4.351
4.289
4.237
4.223
4.257
4.341
4.462
4.445
4.571
4.558
4.012
1.38%
0.56%
65
5.03
Revenue growth%
10.26
8.49
7.33
7.75
8.15
9.13
6.77
8.32
9.58
10.13
11.60
9.13
8.41
41
5.64
Gross margin%
11.17
11.56
10.34
7.44
5.27
6.15
7.37
9.86
9.98
8.24
5.11
8.24
9.05
25
19.78
Operating margin%
9.18
9.69
11.69
10.29
10.52
8.56
6.00
8.57
10.77
10.29
29.60
8.57
9.99
92
8.49
Net margin%
18.52
16.50
14.80
12.90
12.77
12.74
10.68
10.32
10.21
9.11
25.38
10.32
12.75
91
8.132
P/E ratio (avg)x
19.33
22.87
23.49
28.18
31.98
33.78
33.57
35.83
43.49
52.16
28.62
35.83
32.78
44
27.66
EV/EBITx
36.84
42.35
46.37
53.86
60.53
70.53
71.48
85.63
84.62
92.06
16.58
84.62
65.53
54
12.75
FCF yield (avg)%
2.46
2.68
2.56
0.40
0.40
0.40
0.76
3.17
3.55
5.43
27.10
3.17
2.51
44
12.13
FCF margin%
33.03
31.10
30.63
30.59
30.88
30.83
31.34
32.25
32.70
30.54
16.11
31.34
30.99
52
1.523
FCF / Net incomex
0.969
1.125
1.123
1.071
1.165
1.360
1.372
1.422
1.540
1.528
0.654
1.422
1.263
13
26.54
ROIC%
3.07
2.56
0.40
0.40
1.50
0.86
0.40
1.14
0.40
0.40
3.95
0.40
0.63
17
26.72
Return on equity%
10.46
9.44
10.08
11.39
8.57
9.72
9.67
11.96
9.35
7.64
18.70
9.67
9.70
94
23.52
Return on assets%
23.56
21.96
24.02
23.16
23.90
26.09
26.82
26.22
23.91
24.89
2.46
26.09
23.96
69
0.09
EPSzł
0.29
0.27
0.27
0.26
0.23
0.25
0.23
0.22
0.21
0.22
0.09
(1.00%)
(2.95%)
—
27.23
EPS growth%
7.32
5.98
3.08
5.78
4.62
7.34
8.73
7.54
8.70
10.34
6.18
8.70
7.33
54
0.12
Bookvalue per shzł
0.13
0.14
0.14
0.16
0.16
0.15
0.14
0.14
0.16
0.16
0.26
(0.12%)
2.03%
—
0.12
FCF per sharezł
0.21
0.21
0.23
0.25
0.27
0.25
0.22
0.21
0.23
0.22
0.07
(4.23%)
(0.15%)
—
0.47
Dividend per shzł
0.46
0.45
0.44
0.50
0.49
0.47
0.52
0.58
0.63
0.71
0.25
7.68%
5.67%
—
19.79
Div yield (avg)%
13.04
10.14
8.27
7.01
7.28
10.27
9.06
9.75
7.30
7.92
4.64
9.06
8.66
73
7.24
Payout ratio%
11.60
10.20
12.43
10.95
12.91
14.72
12.57
12.50
13.30
10.50
23.46
12.57
12.46
87
5.014
Shares (diluted)M
4.963
4.458
4.542
4.700
4.162
4.459
4.875
4.822
4.405
4.681
5.189
2.38%
(0.32%)
6
15.35
Buyback yield%
23.42
22.72
23.37
21.03
23.77
22.52
19.60
19.15
20.03
20.40
20.85
20.03
21.78
46
0.276
D/E ratiox
0.658
0.713
0.792
0.845
0.948
0.991
1.109
1.028
0.965
1.040
0.490
1.028
0.956
77
2.323
Enterprise valuezł M
1.820
1.755
1.582
1.475
1.330
1.336
1.325
1.405
1.344
1.217
3.076
(1.75%)
(5.12%)
26
0.640
LT debtzł M
2.788
2.671
2.894
3.231
3.021
3.204
3.682
3.764
3.606
3.716
4.131
4.23%
2.21%
10
Cost of revenue
0.48%
0.99×
Operating expenses
0.92%
1.04×
Property and equipment
20.68%
Goodwill & intangibles
16.27%