1.825
Revenuezł M
0.940
1.034
1.135
1.223
1.293
1.378
1.472
1.619
1.733
1.874
2.007
7.70%
8.10%
68
5.31
Revenue growth%
23.32
23.43
22.45
21.20
22.05
24.34
22.76
21.09
22.52
23.65
13.40
22.76
22.64
32
23.84
Gross margin%
24.19
25.87
23.93
22.62
24.13
26.32
24.11
21.12
19.96
22.28
25.11
22.28
24.02
14
26.12
Operating margin%
19.59
21.00
21.79
23.03
23.13
21.93
20.47
20.05
17.41
17.73
7.27
20.05
20.73
44
24.29
Net margin%
5.16
3.50
1.26
3.93
6.57
8.01
6.97
6.71
9.59
7.09
5.22
7.09
6.64
26
18.12
P/E ratio (avg)x
18.24
18.23
18.08
19.65
21.50
23.43
24.66
26.01
23.73
23.66
20.78
23.73
22.47
66
10.98
EV/EBITx
38.05
36.66
40.36
41.08
39.69
39.78
38.82
36.68
41.72
43.21
37.80
39.78
39.74
68
25.33
FCF yield (avg)%
8.32
11.04
10.15
10.80
11.49
8.69
9.51
8.90
11.44
11.62
27.55
9.51
10.47
24
17.45
FCF margin%
5.71
3.92
1.02
0.40
2.83
3.93
6.88
9.39
10.33
10.66
27.23
9.39
4.82
66
1.413
FCF / Net incomex
0.757
0.735
0.808
0.967
1.134
1.160
1.308
1.278
1.382
1.561
0.616
1.308
1.147
50
8.22
ROIC%
24.91
27.87
26.41
27.06
29.60
28.86
27.63
29.00
30.61
32.60
13.90
29.00
28.37
36
10.63
Return on equity%
18.65
19.04
18.25
20.28
21.75
23.18
25.59
23.90
21.13
22.79
19.55
23.18
21.44
92
22.83
Return on assets%
10.89
11.39
11.56
13.66
15.85
16.04
14.96
15.96
16.16
14.94
24.00
15.96
14.95
9
0.02
EPSzł
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(2.57%)
(3.90%)
—
6.69
EPS growth%
6.17
8.81
7.13
6.37
5.49
6.30
5.34
3.63
3.28
2.14
2.31
3.63
5.83
65
0.02
Bookvalue per shzł
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.38%
1.72%
—
0.01
FCF per sharezł
0.05
0.04
0.04
0.05
0.05
0.06
0.05
0.06
0.06
0.07
0.06
5.37%
2.32%
—
0.01
Dividend per shzł
0.04
0.04
0.04
0.05
0.05
0.06
0.06
0.07
0.08
0.10
0.02
15.05%
12.96%
—
16.89
Div yield (avg)%
9.99
7.32
4.70
6.97
9.04
11.87
10.89
8.25
7.35
9.72
6.04
9.72
8.65
75
12.47
Payout ratio%
30.48
32.69
34.34
34.70
32.21
30.75
30.85
28.48
27.63
26.82
4.57
28.48
30.80
90
14.89
Shares (diluted)M
16.19
18.27
18.51
19.51
22.32
25.42
28.84
27.57
26.96
27.09
14.79
3.95%
4.67%
62
25.75
Buyback yield%
13.09
14.00
11.73
13.81
12.98
14.13
14.92
17.21
18.54
20.29
8.74
17.21
14.07
6
0.123
D/E ratiox
0.876
0.983
1.032
0.957
0.943
0.864
0.910
0.889
0.868
0.866
0.696
0.868
0.899
50
0.228
Enterprise valuezł M
0.779
0.804
0.708
0.725
0.772
0.802
0.737
0.728
0.655
0.653
0.641
(3.31%)
(1.84%)
7
1.488
LT debtzł M
2.014
1.916
2.047
2.090
1.822
1.836
1.590
1.616
1.524
1.523
0.980
(3.52%)
(2.40%)
75
Cost of revenue
8.10%
1.00×
Operating expenses
7.88%
0.98×
Cash and investments
20.43%
Goodwill & intangibles
19.94%