5.482
Revenuezł M
10.19
10.56
10.90
11.03
11.41
11.87
12.36
12.57
12.82
13.07
5.896
2.75%
2.85%
61
14.73
Revenue growth%
7.90
9.26
8.50
9.95
9.79
10.39
12.48
10.68
10.98
13.05
29.50
10.98
10.17
39
8.84
Gross margin%
23.00
20.41
20.01
17.01
18.47
19.45
16.96
16.01
15.75
14.40
12.05
16.01
17.74
59
11.67
Operating margin%
19.44
20.48
17.61
14.75
17.28
17.51
17.05
17.22
19.07
16.94
5.59
17.22
17.39
80
3.60
Net margin%
1.44
0.40
1.98
2.15
0.87
3.48
5.25
8.15
8.68
7.73
29.15
7.73
2.82
24
11.79
P/E ratio (avg)x
18.62
20.96
21.57
19.74
19.25
19.64
20.53
21.94
21.23
20.59
12.53
20.59
20.56
5
8.604
EV/EBITx
44.07
48.18
49.68
59.60
60.33
67.35
71.64
78.85
78.76
91.19
24.93
78.76
63.84
67
2.14
FCF yield (avg)%
7.35
8.19
5.45
4.84
3.41
4.08
4.34
6.76
4.16
3.14
24.04
4.16
4.59
6
27.85
FCF margin%
18.11
20.15
21.66
23.11
23.74
25.24
28.22
29.61
31.36
33.07
7.14
29.61
24.49
85
0.246
FCF / Net incomex
0.384
0.419
0.436
0.402
0.433
0.495
0.463
0.520
0.556
0.550
1.358
0.520
0.449
91
3.28
ROIC%
15.69
13.22
12.94
14.81
13.07
14.82
14.94
12.49
12.80
11.45
18.99
12.80
13.15
53
27.05
Return on equity%
0.40
0.40
2.73
4.81
7.37
7.09
8.21
7.28
5.22
7.15
20.29
7.15
6.15
81
7.29
Return on assets%
8.83
6.25
9.25
8.17
8.82
7.13
7.57
5.84
3.80
6.78
28.00
6.78
7.35
93
0.03
EPSzł
0.08
0.10
0.11
0.11
0.10
0.10
0.11
0.10
0.10
0.11
0.04
1.58%
3.42%
—
3.32
EPS growth%
22.88
23.21
22.00
21.19
20.29
19.81
17.40
17.94
15.79
14.47
6.08
17.40
20.05
63
0.08
Bookvalue per shzł
0.05
0.05
0.06
0.07
0.08
0.08
0.10
0.10
0.12
0.13
0.04
11.44%
12.43%
—
0.04
FCF per sharezł
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.04
1.63%
4.31%
—
0.05
Dividend per shzł
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.06
(1.66%)
(0.69%)
—
25.97
Div yield (avg)%
8.67
7.81
8.47
9.09
11.00
13.49
10.74
13.10
11.55
9.45
2.11
11.55
10.09
29
19.66
Payout ratio%
24.31
21.43
20.32
23.00
20.71
21.13
19.07
20.64
20.56
20.03
10.40
20.56
20.67
76
66.40
Shares (diluted)M
96.39
103.0
105.6
106.5
118.7
119.2
125.3
118.1
127.5
150.6
66.92
4.88%
5.93%
88
12.50
Buyback yield%
17.97
20.05
20.59
19.16
21.53
19.21
18.79
21.38
21.07
18.67
10.17
19.21
19.63
7
1.767
D/E ratiox
0.422
0.392
0.435
0.469
0.521
0.560
0.564
0.598
0.537
0.518
0.672
0.560
0.519
76
10.28
Enterprise valuezł M
16.16
18.33
21.03
22.71
24.09
26.29
24.64
26.92
26.22
27.56
2.590
2.73%
5.44%
74
4.130
LT debtzł M
3.368
3.498
3.959
4.141
3.869
3.829
3.715
3.634
3.410
3.744
3.433
(0.65%)
0.49%
17
Cost of revenue
2.86%
1.00×
Operating expenses
3.09%
1.02×
Cash and investments
18.64%
Property and equipment
16.13%
Spread over hurdle
(0.44%)