0.386
Revenuezł M
0.756
0.755
0.786
0.821
0.850
0.882
0.881
0.885
0.906
0.936
0.432
1.96%
2.40%
82
26.88
Revenue growth%
16.28
18.22
19.08
20.61
18.17
17.63
14.89
15.64
17.68
16.10
11.23
16.10
17.66
58
19.24
Gross margin%
0.40
2.84
4.18
3.41
0.71
0.48
0.46
0.40
0.40
3.10
16.26
0.46
0.60
62
29.18
Operating margin%
10.48
10.32
11.17
10.27
11.99
12.14
10.14
7.71
4.85
4.77
26.31
7.71
10.30
72
25.88
Net margin%
4.83
5.34
5.72
8.14
7.20
7.30
8.85
6.93
9.83
10.39
15.10
8.85
7.25
26
30.05
P/E ratio (avg)x
12.01
13.58
13.53
14.67
16.02
17.34
18.10
21.64
21.88
22.02
16.25
21.64
16.68
78
33.57
EV/EBITx
42.98
43.02
46.92
54.14
63.39
70.14
74.89
73.07
71.64
71.94
6.332
71.94
66.77
47
3.52
FCF yield (avg)%
28.72
30.59
32.51
31.30
28.85
26.59
27.56
27.14
24.36
24.12
6.13
26.59
28.14
70
25.33
FCF margin%
15.38
16.42
13.68
11.29
12.03
14.60
15.21
15.50
13.88
11.26
8.16
14.60
14.24
10
1.334
FCF / Net incomex
0.939
0.867
0.944
0.984
0.968
0.961
0.873
0.941
0.884
0.951
1.008
0.941
0.942
16
7.71
ROIC%
15.24
15.26
13.82
15.26
18.14
16.92
16.86
19.72
21.07
21.82
11.88
19.72
16.89
44
3.73
Return on equity%
6.29
7.57
5.15
4.04
3.58
4.20
6.40
8.95
10.74
13.63
23.81
8.95
6.35
44
7.11
Return on assets%
15.84
13.14
12.02
9.41
11.73
13.29
16.19
18.14
19.42
17.57
13.30
17.57
14.56
94
0.09
EPSzł
0.14
0.14
0.15
0.14
0.16
0.16
0.18
0.18
0.21
0.19
0.09
4.42%
3.21%
—
27.48
EPS growth%
17.68
19.05
18.96
21.93
22.80
20.03
21.33
19.16
21.08
18.50
8.68
20.03
19.60
86
0.06
Bookvalue per shzł
0.14
0.15
0.18
0.20
0.23
0.25
0.25
0.28
0.25
0.27
0.07
3.31%
7.78%
—
0.12
FCF per sharezł
0.14
0.14
0.15
0.15
0.16
0.16
0.18
0.20
0.23
0.26
0.14
10.58%
7.05%
—
0.21
Dividend per shzł
0.25
0.30
0.32
0.33
0.35
0.33
0.34
0.39
0.41
0.42
0.21
3.72%
5.27%
—
20.09
Div yield (avg)%
2.39
1.94
4.39
2.98
2.64
4.16
6.39
9.02
9.03
12.02
4.11
9.02
4.28
54
16.87
Payout ratio%
11.42
9.95
7.52
9.96
11.93
13.69
11.00
8.12
9.40
11.58
21.01
11.00
10.48
10
3.192
Shares (diluted)M
5.157
5.908
5.965
5.881
6.710
7.005
6.897
6.933
7.381
7.742
3.178
2.90%
5.55%
40
5.08
Buyback yield%
9.26
8.69
6.69
8.21
9.00
7.63
4.69
7.23
9.23
11.56
6.10
7.63
8.45
87
0.896
D/E ratiox
1.556
1.457
1.367
1.189
1.202
1.260
1.288
1.302
1.253
1.178
0.228
1.260
1.274
21
0.685
Enterprise valuezł M
0.471
0.453
0.499
0.467
0.507
0.483
0.560
0.605
0.639
0.732
0.340
7.61%
4.59%
91
0.249
LT debtzł M
0.643
0.707
0.733
0.686
0.665
0.634
0.649
0.675
0.647
0.698
0.325
0.96%
1.17%
60
Cost of revenue
2.27%
0.99×
Operating expenses
2.81%
1.04×
Goodwill & intangibles
18.08%
Cash and investments
15.82%
Property and equipment
14.71%
Spread over hurdle
(6.01%)