1.293
Revenuezł M
3.041
3.219
3.368
3.581
3.816
4.034
4.179
4.400
4.600
4.944
1.433
5.32%
5.49%
68
6.41
Revenue growth%
28.38
30.68
32.38
31.36
33.48
33.47
31.00
32.48
30.07
30.49
28.72
31.00
31.18
30
29.44
Gross margin%
4.81
7.20
4.88
2.04
0.40
1.19
1.26
0.40
2.73
0.60
10.54
1.19
1.65
58
6.19
Operating margin%
9.32
8.62
6.66
7.69
5.17
7.68
6.89
7.27
4.83
3.85
26.71
6.89
7.08
72
7.48
Net margin%
4.05
5.17
5.20
7.41
7.64
10.61
8.85
10.95
11.31
11.66
12.63
10.95
8.24
22
29.90
P/E ratio (avg)x
23.83
25.63
23.79
25.65
26.93
27.37
26.62
23.82
23.72
21.01
25.09
23.82
24.73
64
33.60
EV/EBITx
41.90
48.86
56.54
65.93
73.83
82.29
83.02
83.77
88.18
85.04
15.46
83.77
78.06
73
24.53
FCF yield (avg)%
21.79
20.56
17.64
20.36
22.94
24.72
24.57
22.64
23.52
25.08
7.84
24.57
22.79
84
26.58
FCF margin%
16.78
13.81
10.85
8.86
10.87
10.29
9.72
6.72
8.15
6.42
11.18
8.15
10.00
37
0.217
FCF / Net incomex
1.291
1.365
1.543
1.535
1.556
1.529
1.742
1.776
1.710
1.937
1.045
1.742
1.550
55
14.52
ROIC%
10.21
11.71
12.68
11.15
9.84
7.83
7.82
7.07
9.27
11.17
5.25
7.83
10.02
61
25.10
Return on equity%
10.75
8.92
10.41
12.11
13.96
15.75
18.08
21.05
18.53
21.38
16.98
18.53
14.86
92
17.48
Return on assets%
29.26
30.02
27.81
27.24
28.64
28.90
28.65
27.50
26.15
27.46
12.63
27.50
28.23
11
0.02
EPSzł
0.02
0.03
0.03
0.03
0.02
0.03
0.03
0.02
0.02
0.02
0.02
(2.38%)
(0.85%)
—
20.10
EPS growth%
10.85
11.27
9.78
7.77
9.54
9.50
12.02
13.64
13.77
14.05
20.65
13.64
11.06
35
0.06
Bookvalue per shzł
0.10
0.10
0.10
0.12
0.13
0.13
0.15
0.15
0.17
0.19
0.06
7.98%
7.25%
—
0.04
FCF per sharezł
0.05
0.05
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.05
0.06
3.82%
0.90%
—
0.02
Dividend per shzł
0.02
0.02
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.06
0.66%
2.25%
—
24.09
Div yield (avg)%
7.47
5.26
8.26
10.90
13.51
10.60
8.79
6.27
5.31
3.84
23.33
6.27
7.86
69
11.35
Payout ratio%
14.35
12.60
10.36
11.35
12.49
13.21
12.39
11.25
10.16
13.02
21.43
12.39
12.44
14
31.36
Shares (diluted)M
23.37
22.79
24.62
26.35
27.63
26.24
24.34
21.56
19.30
19.61
31.92
(6.62%)
(2.69%)
9
12.62
Buyback yield%
4.73
4.60
5.41
6.13
8.54
8.06
9.77
8.62
6.66
5.87
3.69
8.06
6.40
5
1.142
D/E ratiox
0.378
0.355
0.373
0.372
0.397
0.397
0.388
0.367
0.421
0.417
1.703
0.397
0.383
41
1.941
Enterprise valuezł M
2.146
2.034
2.025
2.207
2.424
2.313
2.441
2.377
2.721
2.511
3.831
0.70%
0.74%
24
3.863
LT debtzł M
6.450
7.731
9.094
9.836
9.891
9.723
10.59
11.28
11.03
10.69
4.169
1.57%
6.78%
15
Cost of revenue
5.53%
1.00×
Operating expenses
6.18%
1.07×
Goodwill & intangibles
15.75%
Property and equipment
14.69%
Spread over hurdle
25.76%