6.263
Revenuezł M
4.315
4.599
5.084
5.569
5.929
6.387
6.889
7.353
8.055
8.672
6.996
7.90%
8.11%
33
26.51
Revenue growth%
11.65
11.75
9.42
9.44
6.99
5.42
7.57
9.45
10.73
10.90
9.14
9.45
9.44
42
11.88
Gross margin%
8.13
6.74
8.06
5.08
7.88
9.75
11.54
13.33
11.21
12.08
23.00
11.54
8.94
40
2.59
Operating margin%
26.26
28.93
26.57
27.11
25.96
25.15
26.22
28.86
29.45
29.16
18.51
28.86
26.84
23
19.40
Net margin%
7.37
7.33
7.16
6.88
7.99
7.03
8.11
11.11
11.38
8.70
24.60
8.70
7.68
92
12.69
P/E ratio (avg)x
40.09
40.14
39.03
36.53
42.33
46.56
50.65
46.93
43.33
40.03
34.04
46.56
41.24
57
21.66
EV/EBITx
44.07
51.18
55.14
64.39
68.99
72.19
70.91
77.46
80.05
76.90
22.29
76.90
69.95
21
18.55
FCF yield (avg)%
21.86
20.32
21.24
21.71
20.21
21.44
22.45
24.84
22.43
23.48
25.46
22.45
21.79
37
14.46
FCF margin%
19.35
18.70
21.40
20.72
21.95
24.89
22.73
24.52
26.81
29.63
12.68
24.89
22.34
68
0.761
FCF / Net incomex
0.560
0.570
0.626
0.604
0.650
0.678
0.790
0.915
0.874
0.950
1.555
0.874
0.664
15
2.48
ROIC%
20.89
20.39
22.26
22.36
22.25
24.43
27.42
24.80
25.75
24.37
14.02
24.80
23.37
31
6.18
Return on equity%
3.56
2.14
3.03
0.40
0.40
0.40
0.40
2.01
4.21
6.80
27.92
2.01
2.07
12
13.34
Return on assets%
22.32
24.47
22.96
23.46
26.14
26.92
25.46
27.66
25.98
24.16
27.68
25.98
24.97
51
—
EPSzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.27%
1.27%
—
28.70
EPS growth%
11.67
9.33
8.30
8.21
7.40
5.20
4.31
2.11
4.08
4.22
21.81
4.22
6.30
29
0.01
Bookvalue per shzł
—
—
—
—
—
—
—
—
—
—
—
4.13%
1.71%
—
0.01
FCF per sharezł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
3.71%
5.08%
—
0.01
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
14.62%
11.36%
—
25.82
Div yield (avg)%
5.36
4.11
2.96
5.52
6.61
4.01
1.71
3.41
1.36
0.40
26.33
1.71
3.71
13
4.07
Payout ratio%
8.96
7.02
9.36
7.31
9.47
11.38
8.56
9.94
7.01
9.79
14.43
9.79
9.16
73
0.660
Shares (diluted)B
1.017
1.030
1.187
1.333
1.442
1.546
1.779
2.000
2.115
2.185
0.676
8.67%
7.65%
70
24.94
Buyback yield%
28.27
26.41
28.68
30.50
31.96
29.38
26.60
24.61
22.27
20.42
12.89
24.61
27.44
83
1.091
D/E ratiox
0.926
1.009
1.123
1.011
0.948
1.061
1.188
1.163
1.217
1.125
0.408
1.163
1.092
83
3.390
Enterprise valuezł M
9.479
10.59
10.59
12.10
11.86
13.59
15.84
18.68
21.64
22.24
7.372
13.40%
10.06%
40
1.081
LT debtzł M
7.804
8.202
8.265
8.786
8.071
7.706
8.441
9.113
9.692
11.00
2.844
6.39%
3.50%
37
Cost of revenue
7.61%
0.96×
Operating expenses
8.58%
1.04×
Property and equipment
21.39%