9.167
Revenuezł M
6.210
6.569
6.922
7.394
7.762
8.390
8.771
9.178
9.774
10.57
9.885
6.36%
6.37%
24
19.89
Revenue growth%
5.81
5.34
5.99
4.03
3.81
6.46
9.33
10.98
9.66
9.82
13.91
9.66
6.22
77
28.15
Gross margin%
12.77
12.85
13.65
13.54
14.07
15.57
16.74
15.65
17.18
14.71
26.48
15.65
14.39
59
16.32
Operating margin%
0.82
0.40
0.40
0.40
1.79
3.45
6.35
7.16
4.79
5.30
6.84
5.30
2.62
86
23.79
Net margin%
26.48
23.84
25.61
28.08
26.10
24.16
24.88
26.08
24.90
23.00
9.41
24.88
25.26
84
32.63
P/E ratio (avg)x
26.23
29.82
33.10
34.25
37.23
37.75
38.67
38.01
40.23
44.45
14.66
38.67
37.49
23
8.888
EV/EBITx
25.85
27.64
27.56
25.55
27.65
28.64
28.66
25.00
26.38
28.22
28.25
28.22
27.60
57
4.09
FCF yield (avg)%
11.74
10.26
9.67
11.28
13.52
15.71
17.83
18.08
18.84
21.00
6.06
18.08
14.61
8
25.18
FCF margin%
21.98
24.75
25.12
28.03
26.81
25.90
25.24
23.66
23.80
23.66
7.78
23.80
24.93
75
1.779
FCF / Net incomex
1.293
1.237
1.219
1.041
1.113
1.060
1.034
1.033
1.043
1.039
0.453
1.039
1.052
47
23.95
ROIC%
20.02
17.52
18.25
18.63
16.64
17.54
19.19
19.53
21.71
22.61
23.46
19.53
18.91
67
22.49
Return on equity%
29.18
27.26
29.18
31.73
32.92
30.72
28.04
25.44
24.52
26.03
13.83
26.03
28.61
25
2.09
Return on assets%
0.40
1.90
2.62
3.62
2.12
0.40
1.95
1.32
3.02
2.18
2.39
1.95
2.04
55
0.10
EPSzł
0.17
0.19
0.19
0.20
0.20
0.23
0.25
0.26
0.29
0.32
0.10
9.29%
7.83%
—
22.71
EPS growth%
0.40
0.40
0.40
0.90
0.96
0.40
0.57
0.40
2.41
5.31
5.86
0.57
0.49
70
0.03
Bookvalue per shzł
0.07
0.08
0.08
0.07
0.07
0.07
0.08
0.08
0.08
0.08
0.09
2.05%
2.08%
—
0.06
FCF per sharezł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.06
(3.64%)
(3.12%)
—
0.10
Dividend per shzł
0.03
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.05
0.07
3.17%
7.66%
—
8.98
Div yield (avg)%
17.79
15.44
13.88
15.75
17.55
18.51
16.63
15.29
14.42
11.75
28.84
15.29
15.59
81
23.57
Payout ratio%
18.09
20.62
18.84
16.74
14.16
16.18
18.52
17.02
15.86
16.41
4.37
16.41
16.88
93
54.63
Shares (diluted)M
56.60
51.89
56.50
50.69
50.75
53.47
55.36
58.12
59.66
64.67
55.35
4.97%
1.11%
65
27.83
Buyback yield%
10.20
11.65
9.63
7.63
10.53
9.11
11.32
10.52
8.54
8.92
19.78
9.11
9.91
28
1.424
D/E ratiox
0.558
0.512
0.491
0.437
0.407
0.359
0.376
0.398
0.406
0.364
1.217
0.376
0.407
67
7.708
Enterprise valuezł M
12.01
12.29
11.80
11.48
11.00
10.18
10.82
10.23
10.39
10.77
7.475
(0.41%)
(0.79%)
70
7.684
LT debtzł M
7.844
9.076
8.855
9.942
9.605
9.666
9.601
10.50
12.03
11.34
4.382
3.38%
3.59%
93
Cost of revenue
6.13%
0.98×
Operating expenses
6.60%
1.02×
Property and equipment
15.14%
Spread over hurdle
(3.15%)