2.339
Revenuezł M
1.578
1.705
1.874
2.029
2.248
2.455
2.697
2.928
3.150
3.369
2.474
8.43%
8.82%
52
16.32
Revenue growth%
9.07
11.20
9.41
8.82
7.09
8.93
9.02
6.18
9.16
10.00
2.75
9.02
9.04
86
25.35
Gross margin%
24.98
27.15
26.01
26.43
28.48
28.59
27.26
25.29
25.81
23.63
8.65
25.81
26.22
35
7.30
Operating margin%
18.75
17.31
15.27
13.45
13.39
15.82
14.69
12.00
12.64
13.49
18.00
13.49
14.09
85
29.15
Net margin%
14.10
13.98
12.78
14.45
16.51
16.12
18.67
18.75
16.74
18.67
15.09
18.67
16.32
56
9.944
P/E ratio (avg)x
29.09
32.49
33.13
38.89
43.08
41.95
41.86
47.96
49.19
55.66
12.41
47.96
41.91
84
37.78
EV/EBITx
11.98
12.55
12.45
12.89
12.40
11.58
11.04
10.38
10.01
10.74
15.20
10.74
11.78
77
15.45
FCF yield (avg)%
0.96
2.56
3.27
3.70
2.96
0.40
0.51
2.82
4.28
3.41
28.95
2.82
2.89
53
4.28
FCF margin%
11.85
11.12
8.96
10.68
12.86
12.24
11.36
10.84
11.44
11.21
19.13
11.36
11.28
92
1.485
FCF / Net incomex
0.164
0.171
0.187
0.175
0.187
0.192
0.186
0.168
0.181
0.167
1.524
0.181
0.178
8
6.46
ROIC%
28.54
29.07
31.93
34.09
31.61
33.90
32.15
32.44
31.57
33.89
4.16
32.44
32.04
77
14.03
Return on equity%
19.24
18.98
18.75
20.02
20.06
19.84
21.61
20.28
21.48
20.18
26.56
20.28
20.04
54
7.81
Return on assets%
24.30
25.20
26.48
26.67
24.29
21.31
20.40
17.53
15.08
14.20
4.56
17.53
22.80
64
0.02
EPSzł
0.03
0.03
0.04
0.04
0.05
0.06
0.06
0.07
0.07
0.08
0.02
10.29%
10.53%
—
9.40
EPS growth%
24.05
24.86
22.26
24.91
26.17
26.40
24.14
24.06
26.12
24.80
20.58
24.80
24.83
50
0.01
Bookvalue per shzł
0.02
0.02
0.02
0.03
0.03
0.02
0.03
0.03
0.03
0.03
0.01
6.59%
5.64%
—
0.03
FCF per sharezł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
3.50%
2.64%
—
0.03
Dividend per shzł
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.05
0.05
0.04
0.03
3.02%
4.87%
—
3.97
Div yield (avg)%
22.06
23.27
21.63
24.52
23.05
24.63
24.75
23.15
23.85
24.60
14.43
24.60
23.56
80
7.22
Payout ratio%
33.80
34.83
35.85
34.39
36.14
36.39
35.20
37.99
40.52
42.29
11.44
37.99
35.99
11
56.66
Shares (diluted)M
49.84
47.07
45.80
47.55
52.30
48.11
44.31
42.49
46.58
41.67
56.13
(4.44%)
(0.88%)
56
14.93
Buyback yield%
6.44
4.93
6.29
5.29
4.27
1.51
2.44
3.43
3.43
4.12
26.08
3.43
4.20
52
1.468
D/E ratiox
0.124
0.117
0.113
0.101
0.105
0.095
0.091
0.079
0.079
0.080
1.616
0.080
0.098
55
1.498
Enterprise valuezł M
1.088
0.979
0.972
1.046
0.960
0.831
0.760
0.769
0.797
0.715
2.363
(5.73%)
(3.81%)
20
2.281
LT debtzł M
2.861
2.759
3.034
2.899
2.882
3.295
3.335
3.287
3.314
3.503
0.128
3.98%
2.34%
38
Cost of revenue
8.48%
0.97×
Operating expenses
8.98%
1.01×
Goodwill & intangibles
20.88%
Property and equipment
16.35%