2.358
Revenuezł M
6.708
7.183
7.542
8.018
8.278
8.603
8.992
9.624
10.25
10.67
2.489
5.21%
5.21%
43
24.46
Revenue growth%
2.22
0.50
0.40
0.40
0.40
0.40
1.26
0.40
1.88
1.40
9.91
1.26
0.45
75
8.27
Gross margin%
8.99
6.28
4.30
1.98
4.00
6.99
8.22
9.95
12.60
15.55
21.68
9.95
7.60
35
5.34
Operating margin%
18.02
15.81
18.38
20.89
23.53
24.94
24.79
25.68
23.06
22.43
28.98
24.79
22.75
12
12.78
Net margin%
4.40
4.85
4.73
6.84
6.49
5.86
5.15
5.56
5.08
4.72
2.76
5.15
5.11
49
17.67
P/E ratio (avg)x
14.49
12.74
11.32
10.71
9.989
9.654
9.214
8.726
9.624
9.235
27.71
9.235
9.821
83
16.10
EV/EBITx
6.435
6.347
6.609
6.412
6.418
7.183
7.292
7.258
7.392
8.090
32.54
7.292
6.896
19
5.47
FCF yield (avg)%
7.91
7.67
8.24
7.25
9.60
7.20
9.49
6.80
8.07
10.68
26.94
8.07
7.99
17
9.77
FCF margin%
4.84
5.14
3.74
4.36
2.12
0.40
0.40
2.29
1.63
2.63
8.39
1.63
2.46
32
0.799
FCF / Net incomex
1.847
2.068
2.175
2.230
2.570
2.612
2.762
3.056
3.573
4.121
1.135
3.056
2.591
46
18.95
ROIC%
15.60
16.09
17.41
16.66
18.66
19.61
21.57
22.88
23.23
24.87
19.17
22.88
19.13
71
19.10
Return on equity%
32.38
33.20
31.68
34.21
31.71
29.66
29.13
27.29
26.73
28.69
22.63
28.69
30.67
43
17.50
Return on assets%
4.03
1.34
2.39
0.40
0.40
2.53
0.90
0.85
0.40
0.40
25.95
0.85
0.87
61
0.04
EPSzł
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.02
0.01
0.01
0.04
(3.57%)
(2.95%)
—
18.35
EPS growth%
11.91
14.58
12.85
14.00
16.99
17.01
19.42
16.51
14.53
16.01
28.36
16.51
15.29
73
0.01
Bookvalue per shzł
0.05
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.06
0.07
0.03
5.49%
4.36%
—
0.01
FCF per sharezł
0.02
0.03
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.02
0.02
(5.32%)
(3.55%)
—
0.02
Dividend per shzł
0.02
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.03
6.76%
6.99%
—
8.88
Div yield (avg)%
22.78
20.24
21.47
20.29
23.18
25.35
23.21
25.05
24.32
25.26
9.38
25.05
23.19
13
5.15
Payout ratio%
21.28
23.04
21.06
18.75
20.56
18.33
18.67
19.03
18.73
16.43
7.01
18.67
18.89
48
75.16
Shares (diluted)M
115.3
121.6
133.8
146.6
164.3
184.8
219.7
247.5
266.3
272.5
76.06
10.65%
10.88%
80
20.50
Buyback yield%
1.50
0.40
0.40
3.02
2.72
2.37
2.84
2.21
1.61
1.90
2.64
2.21
2.05
37
1.797
D/E ratiox
0.937
0.981
1.141
1.255
1.453
1.526
1.494
1.557
1.653
1.705
0.265
1.557
1.473
25
5.349
Enterprise valuezł M
3.487
3.622
3.909
4.222
4.730
5.292
4.758
4.679
4.221
3.882
4.863
(3.88%)
0.65%
55
0.495
LT debtzł M
1.061
1.152
1.334
1.495
1.468
1.362
1.395
1.623
1.651
1.588
6.201
1.59%
3.39%
20
Cost of revenue
5.21%
1.00×
Operating expenses
4.75%
0.96×
Cash and investments
18.43%
Spread over hurdle
(3.56%)