0.250
Revenuezł M
0.345
0.370
0.391
0.424
0.455
0.479
0.504
0.544
0.590
0.615
0.273
6.17%
6.49%
57
4.94
Revenue growth%
14.47
15.03
12.60
13.89
16.09
13.43
16.41
16.44
14.36
17.26
19.97
16.41
14.75
83
12.62
Gross margin%
11.90
9.25
7.90
9.08
12.00
13.73
13.65
15.26
17.32
20.14
20.24
15.26
12.82
32
20.12
Operating margin%
21.71
22.37
25.06
24.76
22.93
24.57
22.31
22.31
24.43
21.99
4.24
22.31
22.65
77
22.10
Net margin%
24.79
26.55
26.75
26.63
28.88
29.61
28.10
27.53
28.47
28.08
12.35
28.10
27.81
92
14.84
P/E ratio (avg)x
47.10
52.63
55.79
56.80
59.28
61.17
71.36
71.93
80.96
79.96
28.60
71.93
60.22
8
17.78
EV/EBITx
20.71
17.87
16.19
15.16
14.65
14.47
13.84
11.89
12.64
13.31
32.28
13.31
14.56
32
16.18
FCF yield (avg)%
13.00
13.92
13.31
10.70
11.33
10.01
9.70
7.80
6.31
4.19
6.31
7.80
10.35
83
25.53
FCF margin%
6.65
8.87
6.51
8.43
9.25
8.37
6.53
8.29
9.10
12.05
25.45
8.37
8.40
28
1.337
FCF / Net incomex
1.875
2.037
1.903
1.823
1.798
1.602
1.598
1.781
1.928
1.734
0.527
1.734
1.811
13
11.88
ROIC%
24.44
22.44
20.33
18.16
17.01
18.69
20.12
21.29
18.49
16.03
16.00
18.69
19.40
57
15.20
Return on equity%
30.02
31.58
30.99
29.63
27.68
30.27
27.82
30.70
31.51
30.15
28.35
30.27
30.21
5
11.33
Return on assets%
25.55
22.77
22.36
19.94
16.99
17.26
15.61
13.14
12.29
13.26
11.85
13.26
17.13
21
0.02
EPSzł
0.04
0.03
0.04
0.04
0.03
0.03
0.03
0.03
0.03
0.02
0.02
(5.77%)
(5.43%)
—
11.03
EPS growth%
15.86
13.50
10.85
10.03
12.55
12.07
15.06
14.52
13.40
13.43
25.61
13.43
13.41
75
0.07
Bookvalue per shzł
0.07
0.07
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.07
0.03
1.54%
(0.15%)
—
0.06
FCF per sharezł
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.06
0.03
8.29%
8.69%
—
0.03
Dividend per shzł
0.06
0.07
0.07
0.07
0.08
0.08
0.09
0.09
0.11
0.11
0.04
5.59%
5.87%
—
2.38
Div yield (avg)%
11.35
10.69
11.87
11.28
9.76
7.31
8.57
9.04
10.39
12.35
23.37
9.04
10.54
32
15.03
Payout ratio%
11.87
14.76
15.56
14.56
15.50
13.40
15.83
18.28
19.88
21.67
21.96
18.28
15.53
35
9.446
Shares (diluted)M
15.05
14.63
16.62
17.96
18.06
19.69
22.70
23.11
26.19
26.26
9.508
7.77%
7.62%
35
17.21
Buyback yield%
19.80
18.96
18.05
20.57
22.62
23.61
21.15
19.11
16.73
18.76
18.80
19.11
19.46
73
1.715
D/E ratiox
1.195
1.333
1.323
1.475
1.492
1.604
1.619
1.603
1.479
1.508
1.195
1.603
1.486
59
0.123
Enterprise valuezł M
0.573
0.619
0.602
0.515
0.465
0.495
0.453
0.425
0.394
0.398
0.467
(3.08%)
(2.96%)
78
0.587
LT debtzł M
0.843
0.869
0.939
0.911
0.916
0.873
0.897
0.962
0.928
1.022
0.602
2.21%
2.20%
79
Cost of revenue
6.45%
1.00×
Operating expenses
5.73%
0.93×
Goodwill & intangibles
19.11%
Property and equipment
16.15%
Spread over hurdle
(3.09%)