0.575
Revenuezł M
2.930
3.176
3.450
3.626
3.814
4.100
4.423
4.706
5.042
5.350
0.588
7.00%
6.68%
75
16.17
Revenue growth%
23.81
21.76
19.45
21.24
22.82
24.26
26.13
23.62
26.18
28.66
20.42
26.13
23.71
60
17.99
Gross margin%
5.49
3.62
1.60
0.40
0.40
0.40
0.40
0.40
0.84
0.40
12.93
0.40
0.40
69
12.29
Operating margin%
19.26
20.44
19.93
20.70
19.75
17.53
16.93
15.55
17.29
18.72
12.12
17.29
18.99
59
27.96
Net margin%
12.88
14.83
13.84
11.74
13.96
15.03
15.91
18.88
20.11
18.39
12.31
18.39
14.93
81
18.14
P/E ratio (avg)x
18.15
18.45
19.19
18.54
18.32
20.01
20.46
20.29
18.33
17.19
36.56
20.01
18.49
95
35.58
EV/EBITx
31.40
33.36
35.16
32.89
30.42
27.21
26.49
29.57
28.24
28.78
9.831
28.24
29.99
91
9.81
FCF yield (avg)%
14.64
12.33
9.49
10.80
11.36
11.15
12.65
11.07
10.43
7.66
8.93
11.07
11.11
33
23.98
FCF margin%
14.12
14.07
15.55
15.00
12.85
15.45
12.83
13.28
12.18
13.21
26.69
13.21
13.67
34
1.037
FCF / Net incomex
1.584
1.734
1.781
1.918
2.066
2.203
2.404
2.168
2.298
2.117
0.862
2.203
2.091
27
4.86
ROIC%
10.73
8.52
11.45
12.55
10.70
8.28
7.06
7.30
6.34
4.24
23.11
7.06
8.40
47
10.74
Return on equity%
5.71
6.28
4.16
1.55
3.14
4.02
4.35
5.42
4.03
5.40
20.17
4.35
4.25
56
27.61
Return on assets%
13.75
14.90
14.62
16.71
18.15
18.05
17.52
15.28
17.57
15.59
22.02
17.52
16.15
66
0.01
EPSzł
0.01
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.01
9.00%
8.53%
—
23.90
EPS growth%
15.24
17.89
20.88
18.36
19.93
20.76
18.07
16.41
17.11
19.70
27.56
18.07
18.22
9
0.02
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.02
0.02
0.03
0.02
1.60%
2.35%
—
0.03
FCF per sharezł
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.06
0.07
0.07
0.01
11.16%
8.81%
—
0.03
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(2.40%)
(0.85%)
—
16.39
Div yield (avg)%
22.64
21.75
23.69
23.68
25.14
27.60
29.60
31.78
34.76
32.14
24.63
31.78
26.37
25
10.15
Payout ratio%
1.66
3.87
0.90
0.40
0.40
2.67
5.37
3.66
4.24
4.60
13.62
4.24
3.17
58
35.28
Shares (diluted)M
40.29
40.77
36.64
37.61
41.30
41.85
42.62
46.73
51.08
56.69
35.90
6.54%
4.53%
95
25.69
Buyback yield%
23.50
22.67
24.34
26.17
24.15
26.24
27.50
27.02
27.96
30.76
12.00
27.50
26.20
66
0.644
D/E ratiox
0.973
0.922
1.008
1.083
1.135
1.160
1.257
1.194
1.304
1.306
1.306
1.257
1.148
64
4.438
Enterprise valuezł M
1.467
1.434
1.353
1.325
1.456
1.640
1.780
1.948
1.869
2.017
4.482
6.74%
3.89%
83
4.385
LT debtzł M
7.371
7.513
7.410
7.906
7.778
8.592
9.569
9.886
11.13
12.84
3.515
10.55%
6.63%
25
Cost of revenue
6.18%
0.95×
Operating expenses
7.19%
1.05×
Cash and investments
15.00%
Spread over hurdle
(2.71%)