1.318
Revenuezł M
1.306
1.289
1.330
1.321
1.316
1.354
1.362
1.395
1.389
1.400
1.475
1.24%
0.71%
52
18.04
Revenue growth%
6.63
9.32
11.68
12.41
14.34
12.52
12.49
14.82
15.68
18.12
29.30
14.82
12.50
10
15.58
Gross margin%
7.57
5.41
5.02
6.53
7.63
9.66
12.04
10.50
8.81
8.60
2.39
9.66
8.11
16
21.64
Operating margin%
28.85
31.14
33.07
34.38
32.50
32.61
34.32
36.38
39.33
39.38
12.75
36.38
33.70
67
2.25
Net margin%
8.76
9.92
11.23
10.11
7.14
6.37
5.36
7.37
6.42
5.84
22.70
6.37
7.25
67
27.34
P/E ratio (avg)x
10.01
10.67
11.40
10.09
8.588
9.050
9.245
9.212
7.872
7.602
37.72
9.050
9.229
81
19.98
EV/EBITx
13.97
12.55
11.74
12.33
13.13
12.61
11.62
11.37
11.35
12.18
22.85
11.62
12.25
59
15.78
FCF yield (avg)%
18.05
19.26
19.19
18.33
17.71
18.02
15.76
14.79
12.44
12.74
21.83
14.79
17.87
31
17.09
FCF margin%
19.00
17.82
16.62
14.85
14.22
16.01
17.36
16.09
14.91
17.81
29.03
16.09
16.35
35
1.477
FCF / Net incomex
0.439
0.418
0.364
0.315
0.282
0.292
0.320
0.290
0.271
0.270
1.127
0.290
0.303
79
12.35
ROIC%
8.14
6.21
4.43
4.50
3.38
1.44
1.66
0.40
0.40
1.48
23.52
1.44
2.52
34
27.00
Return on equity%
0.54
0.40
2.06
0.99
0.40
3.14
5.46
7.65
10.52
10.63
4.57
7.65
2.60
7
28.22
Return on assets%
24.76
27.26
28.32
28.07
27.71
30.69
30.93
28.42
28.18
25.96
5.56
28.42
28.12
54
0.08
EPSzł
0.46
0.49
0.56
0.63
0.69
0.69
0.81
0.85
0.85
1.01
0.09
7.84%
9.12%
—
12.49
EPS growth%
6.10
3.85
5.07
2.50
5.43
7.94
6.12
7.69
5.04
2.64
8.74
6.12
5.25
25
0.16
Bookvalue per shzł
0.11
0.11
0.13
0.15
0.16
0.17
0.18
0.18
0.20
0.23
0.13
6.60%
8.54%
—
0.11
FCF per sharezł
0.17
0.16
0.15
0.14
0.15
0.13
0.14
0.14
0.14
0.14
0.32
(0.23%)
(2.61%)
—
0.07
Dividend per shzł
0.41
0.47
0.53
0.51
0.50
0.57
0.67
0.73
0.73
0.80
0.20
9.63%
8.60%
—
13.72
Div yield (avg)%
6.87
6.53
6.99
9.65
8.44
10.68
7.74
4.98
3.77
1.78
25.80
4.98
6.93
19
14.18
Payout ratio%
21.44
19.75
17.89
17.58
16.67
14.79
17.40
18.50
16.08
13.65
22.24
16.08
17.49
60
2.556
Shares (diluted)M
2.974
3.370
3.712
3.690
3.603
4.270
4.341
4.712
4.737
5.589
2.539
9.18%
6.67%
72
17.98
Buyback yield%
17.41
15.44
14.08
16.72
14.43
16.93
18.70
19.53
16.78
15.58
5.71
16.93
16.75
36
0.956
D/E ratiox
1.001
1.006
1.072
1.068
1.024
1.017
0.908
0.935
1.045
1.026
1.797
1.017
1.021
9
0.097
Enterprise valuezł M
0.984
1.142
1.142
1.284
1.369
1.557
1.717
1.672
1.905
2.223
0.561
10.19%
10.13%
45
0.434
LT debtzł M
0.172
0.167
0.175
0.182
0.176
0.191
0.179
0.192
0.191
0.176
0.581
0.07%
1.15%
59
Cost of revenue
0.97%
1.03×
Operating expenses
0.05%
0.94×
Property and equipment
18.84%
Spread over hurdle
(3.67%)