1.309
Revenuezł M
2.068
2.176
2.318
2.504
2.713
2.853
3.062
3.258
3.541
3.765
1.343
6.77%
6.70%
54
29.27
Revenue growth%
27.02
25.86
26.63
28.31
25.83
24.97
22.73
23.55
21.22
21.95
21.94
22.73
25.40
24
5.34
Gross margin%
11.51
11.18
9.12
11.25
10.39
12.95
11.14
12.33
12.82
11.29
15.86
12.33
11.27
53
28.62
Operating margin%
16.51
18.69
19.48
21.09
19.22
17.23
14.47
15.50
15.92
18.55
20.16
15.92
17.89
14
4.83
Net margin%
20.54
21.82
24.03
25.30
23.60
24.29
22.91
22.96
25.95
24.52
16.91
24.29
23.82
49
35.11
P/E ratio (avg)x
19.66
18.82
17.69
17.56
15.26
13.28
14.31
13.30
14.00
15.01
27.64
14.00
15.14
39
36.13
EV/EBITx
32.49
32.37
28.81
27.79
26.43
26.17
23.27
21.55
22.82
25.60
25.27
23.27
26.30
8
12.91
FCF yield (avg)%
11.21
11.72
12.75
12.15
11.32
13.42
16.25
16.38
16.43
18.20
23.29
16.38
13.08
31
12.17
FCF margin%
31.52
32.91
34.67
36.37
35.78
37.08
35.40
35.72
32.80
32.07
14.99
35.40
35.03
6
0.876
FCF / Net incomex
0.515
0.477
0.464
0.414
0.378
0.384
0.420
0.437
0.391
0.437
0.284
0.420
0.428
81
8.64
ROIC%
24.60
24.15
22.15
20.66
20.73
17.91
15.08
13.90
12.38
9.55
26.33
13.90
19.28
58
3.60
Return on equity%
21.77
21.25
23.40
24.98
23.30
25.64
27.95
28.53
25.74
26.55
14.78
26.55
25.31
30
2.46
Return on assets%
8.52
8.91
8.04
9.79
8.12
8.94
10.51
11.42
13.44
15.99
11.99
11.42
9.36
44
0.13
EPSzł
0.11
0.12
0.13
0.14
0.14
0.13
0.14
0.13
0.15
0.16
0.15
2.99%
3.54%
—
9.19
EPS growth%
24.85
25.42
28.37
31.05
29.24
29.12
31.78
33.82
31.56
29.11
20.00
31.56
29.18
70
0.13
Bookvalue per shzł
0.04
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.05
0.04
3.35%
3.36%
—
0.05
FCF per sharezł
0.06
0.07
0.07
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.11
(4.66%)
(2.83%)
—
0.14
Dividend per shzł
0.11
0.10
0.09
0.09
0.08
0.09
0.08
0.09
0.08
0.08
0.04
(1.04%)
(2.30%)
—
11.49
Div yield (avg)%
32.65
30.36
28.50
25.54
28.42
26.70
29.65
32.05
30.86
32.63
5.16
30.86
30.01
34
24.48
Payout ratio%
15.09
13.80
12.91
14.38
12.43
11.19
13.18
16.01
17.65
15.40
2.97
15.40
14.09
23
46.40
Shares (diluted)M
45.90
44.18
41.92
40.63
38.78
40.09
44.93
40.40
43.37
39.35
48.13
0.29%
(1.78%)
50
15.90
Buyback yield%
19.97
20.09
19.56
18.92
17.46
18.25
15.90
17.37
17.14
18.30
5.06
17.37
18.28
75
1.521
D/E ratiox
0.766
0.651
0.683
0.689
0.617
0.542
0.569
0.508
0.462
0.391
1.368
0.508
0.593
15
2.740
Enterprise valuezł M
2.830
3.222
3.423
3.320
3.247
3.519
3.618
3.317
3.521
3.963
0.861
4.07%
4.31%
15
4.347
LT debtzł M
3.545
3.768
3.530
3.262
3.122
3.001
3.051
3.410
3.561
3.629
2.675
3.05%
(0.06%)
68
Cost of revenue
6.29%
0.96×
Operating expenses
7.25%
1.05×
Goodwill & intangibles
16.04%
Property and equipment
14.80%
Spread over hurdle
48.91%