0.127
Revenuezł M
0.426
0.420
0.433
0.426
0.432
0.439
0.449
0.444
0.440
0.439
0.136
0.31%
0.36%
82
27.41
Revenue growth%
9.20
11.55
11.58
9.95
7.70
10.27
11.55
13.28
14.75
13.17
23.88
13.17
11.55
91
13.84
Gross margin%
11.04
9.46
6.97
6.81
7.55
6.71
6.05
7.38
5.40
8.32
14.97
6.71
7.17
8
8.64
Operating margin%
0.40
0.46
0.40
0.40
1.85
0.57
0.92
1.44
0.40
2.39
21.74
0.92
0.52
85
22.04
Net margin%
6.69
7.24
9.47
7.47
8.87
11.56
12.49
9.95
7.94
9.38
19.09
9.95
9.13
22
6.582
P/E ratio (avg)x
42.03
47.77
50.88
47.99
52.71
49.38
49.41
56.88
53.32
58.38
13.16
53.32
50.14
9
30.80
EV/EBITx
23.99
23.92
26.20
26.83
30.57
29.14
28.89
32.37
35.36
32.54
11.56
32.37
29.01
21
12.22
FCF yield (avg)%
31.54
34.08
34.77
34.40
32.03
34.49
33.32
34.44
37.38
39.29
19.43
34.49
34.42
43
29.13
FCF margin%
17.85
20.04
22.39
25.22
25.66
27.43
25.34
25.52
27.92
26.73
29.98
26.73
25.43
67
0.412
FCF / Net incomex
0.472
0.465
0.467
0.477
0.537
0.546
0.625
0.656
0.748
0.724
0.847
0.656
0.541
44
6.37
ROIC%
18.19
19.36
20.74
23.25
20.62
22.21
21.37
18.86
20.45
17.68
2.40
20.45
20.53
57
29.15
Return on equity%
8.25
10.95
10.07
8.36
10.65
8.17
6.80
5.58
5.16
2.71
16.41
5.58
8.21
38
16.92
Return on assets%
27.64
26.69
26.81
26.27
25.54
24.86
21.90
22.47
20.46
18.36
3.88
21.90
25.20
10
0.07
EPSzł
0.07
0.07
0.08
0.09
0.10
0.09
0.10
0.11
0.12
0.12
0.08
4.90%
6.26%
—
18.86
EPS growth%
22.19
20.00
19.85
18.66
20.66
22.85
23.39
25.61
27.91
29.32
16.34
25.61
22.52
21
0.03
Bookvalue per shzł
0.07
0.06
0.05
0.05
0.05
0.04
0.05
0.04
0.05
0.04
0.04
(3.83%)
(6.10%)
—
0.03
FCF per sharezł
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.07
(0.90%)
(4.49%)
—
0.04
Dividend per shzł
0.07
0.07
0.07
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.03
(0.76%)
(3.03%)
—
22.18
Div yield (avg)%
29.36
31.97
29.37
26.50
28.04
30.12
31.13
33.98
34.00
33.88
25.95
33.88
30.62
85
15.46
Payout ratio%
25.98
26.78
24.30
22.95
24.14
25.86
26.47
25.13
26.66
24.82
24.07
25.86
25.49
33
2.695
Shares (diluted)M
2.849
3.020
3.045
3.102
3.327
3.832
4.323
4.198
4.460
4.786
2.716
7.54%
5.05%
86
13.05
Buyback yield%
17.30
20.18
17.38
18.03
18.80
19.00
17.97
17.68
15.80
16.56
8.18
17.68
17.83
71
1.482
D/E ratiox
1.500
1.603
1.823
1.858
2.130
2.488
2.756
2.988
2.919
3.339
0.860
2.919
2.309
14
0.144
Enterprise valuezł M
0.400
0.407
0.383
0.422
0.426
0.453
0.511
0.538
0.482
0.517
0.067
3.94%
3.12%
59
0.165
LT debtzł M
0.325
0.338
0.353
0.335
0.358
0.324
0.337
0.368
0.392
0.416
0.474
3.04%
3.25%
53
Cost of revenue
0.28%
0.99×
Operating expenses
0.41%
1.00×
Goodwill & intangibles
14.94%
Spread over hurdle
(0.33%)