5.915
Revenuezł M
3.535
3.736
3.924
4.107
4.421
4.748
5.048
5.396
5.716
5.998
6.210
6.29%
6.16%
21
23.16
Revenue growth%
13.61
13.17
15.18
15.57
15.47
15.38
18.37
19.41
18.56
18.99
12.89
18.56
15.52
66
22.76
Gross margin%
1.77
0.40
0.40
1.32
0.40
0.40
0.40
0.40
0.40
2.45
21.68
0.40
0.40
63
3.59
Operating margin%
32.18
32.58
32.98
34.71
36.23
36.74
38.93
39.59
37.22
35.27
27.80
37.22
35.75
48
11.19
Net margin%
30.67
30.28
31.99
30.04
27.76
27.89
27.08
26.21
25.81
25.69
7.22
26.21
27.82
23
21.11
P/E ratio (avg)x
23.04
22.41
22.17
22.63
25.49
25.88
26.30
25.04
23.70
28.02
23.55
25.88
24.37
36
29.19
EV/EBITx
27.93
28.15
27.47
25.29
22.74
25.09
25.14
22.11
20.64
19.68
30.78
22.11
25.12
37
20.57
FCF yield (avg)%
0.40
1.06
2.04
2.49
5.47
6.05
3.73
0.90
3.14
0.51
18.55
3.14
2.27
93
11.24
FCF margin%
27.19
28.69
29.09
28.59
27.19
26.51
24.61
21.63
22.59
19.81
5.93
22.59
26.85
89
1.635
FCF / Net incomex
2.291
2.337
2.489
2.707
2.676
3.156
3.713
4.380
5.010
5.150
0.337
4.380
2.932
19
14.00
ROIC%
20.41
22.99
25.91
28.87
31.70
30.52
27.53
29.46
32.23
34.74
16.40
30.52
29.16
14
3.52
Return on equity%
23.30
22.37
21.30
18.63
19.58
19.79
22.59
22.76
25.62
28.08
22.47
22.76
22.48
16
25.14
Return on assets%
3.90
1.39
2.82
0.56
1.70
0.40
1.38
0.40
3.31
1.63
9.27
1.38
1.51
51
0.04
EPSzł
0.02
0.02
0.02
0.02
0.01
0.02
0.02
0.02
0.02
0.02
0.04
5.55%
(0.28%)
—
20.84
EPS growth%
0.74
2.77
0.74
1.08
0.40
0.40
0.92
0.40
0.40
3.02
21.45
0.40
0.74
43
0.05
Bookvalue per shzł
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
2.44%
(2.86%)
—
0.02
FCF per sharezł
0.05
0.06
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.11
0.03
9.78%
7.66%
—
0.01
Dividend per shzł
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
6.25%
1.86%
—
20.21
Div yield (avg)%
20.86
22.99
21.65
23.97
22.85
23.85
21.46
23.57
20.66
23.33
4.62
23.33
22.92
9
13.84
Payout ratio%
18.23
16.22
15.08
13.75
11.60
14.13
13.59
11.41
8.57
5.79
29.19
11.41
13.67
16
86.99
Shares (diluted)M
85.55
83.99
78.82
71.17
65.64
72.39
67.74
64.95
73.15
68.52
84.76
0.86%
(1.53%)
14
26.60
Buyback yield%
15.01
15.99
14.78
16.19
14.12
14.74
16.08
16.75
17.92
20.30
24.66
16.75
16.03
83
0.467
D/E ratiox
1.580
1.639
1.590
1.563
1.408
1.567
1.486
1.449
1.372
1.361
0.664
1.449
1.524
75
4.346
Enterprise valuezł M
4.121
3.982
4.135
4.025
3.945
4.133
4.222
4.332
4.591
4.688
6.802
3.51%
1.33%
31
4.738
LT debtzł M
4.910
5.109
5.582
5.344
6.192
6.525
6.808
7.954
8.336
9.124
5.667
8.06%
7.84%
57
Cost of revenue
6.51%
1.03×
Operating expenses
5.34%
0.93×
Property and equipment
15.68%
Spread over hurdle
(2.09%)