3.578
Revenuezł M
2.485
2.634
2.783
2.997
3.161
3.307
3.569
3.794
4.024
4.180
3.675
5.75%
5.89%
21
24.71
Revenue growth%
34.84
32.97
32.26
29.47
29.19
27.88
27.72
29.94
29.78
32.59
13.21
29.78
29.86
15
2.44
Gross margin%
8.47
8.95
9.87
10.90
12.41
12.45
12.88
14.24
16.19
17.62
10.63
14.24
12.43
21
6.16
Operating margin%
16.57
16.14
13.40
14.01
15.78
18.69
20.26
18.92
18.17
15.70
25.78
18.69
16.35
52
26.58
Net margin%
7.25
8.15
10.27
11.54
9.22
8.60
5.90
4.56
3.95
5.23
9.47
5.23
7.70
62
26.24
P/E ratio (avg)x
27.26
27.94
29.40
32.48
36.88
36.26
35.97
35.07
33.28
33.43
36.80
35.07
33.36
74
8.214
EV/EBITx
28.52
30.26
31.82
35.18
35.78
37.40
43.62
44.49
46.32
45.34
7.438
44.49
36.59
37
28.26
FCF yield (avg)%
5.37
5.74
6.39
4.31
4.60
7.06
5.42
3.42
0.48
0.40
22.90
3.42
4.98
19
12.91
FCF margin%
29.92
28.47
26.91
28.05
27.92
30.33
28.67
27.65
30.27
30.08
26.43
30.08
28.57
79
0.980
FCF / Net incomex
1.089
1.161
1.375
1.471
1.457
1.488
1.429
1.471
1.637
1.637
0.980
1.488
1.464
90
14.44
ROIC%
7.21
5.21
8.10
5.97
7.84
10.69
12.85
15.28
13.42
13.38
7.66
13.38
9.39
26
19.61
Return on equity%
1.62
4.52
2.61
0.90
3.84
6.76
3.87
6.10
4.28
3.75
23.37
4.28
3.85
75
26.16
Return on assets%
6.02
4.82
5.50
7.75
9.96
11.13
11.33
14.23
12.14
9.89
24.69
11.33
9.92
54
—
EPSzł
—
—
—
—
—
—
—
0.01
0.01
0.01
—
8.33%
9.57%
—
14.69
EPS growth%
19.58
18.64
17.06
18.39
15.95
14.60
17.42
18.18
18.81
19.05
24.36
18.18
18.28
11
—
Bookvalue per shzł
—
—
—
0.01
—
0.01
0.01
0.01
0.01
0.01
—
3.41%
3.78%
—
—
FCF per sharezł
—
—
—
—
—
—
0.01
0.01
0.01
0.01
—
8.07%
5.46%
—
0.01
Dividend per shzł
—
—
—
—
—
—
—
—
—
—
—
4.12%
4.28%
—
10.85
Div yield (avg)%
7.49
8.05
10.55
11.47
14.19
14.07
13.14
15.18
16.27
16.18
3.02
15.18
13.61
55
3.00
Payout ratio%
15.70
18.69
17.65
16.88
16.70
14.17
12.41
9.84
10.56
11.62
15.18
11.62
14.93
64
0.329
Shares (diluted)B
0.513
0.539
0.575
0.688
0.746
0.723
0.865
0.892
0.964
1.039
0.326
6.87%
8.79%
27
3.64
Buyback yield%
1.24
2.05
1.83
4.10
6.27
3.97
5.35
3.60
2.46
1.20
21.28
3.60
3.03
16
1.194
D/E ratiox
0.872
0.827
0.817
0.776
0.678
0.735
0.630
0.635
0.669
0.642
1.195
0.642
0.706
26
1.927
Enterprise valuezł M
4.018
4.242
3.770
3.728
3.584
3.676
3.602
3.193
2.800
2.651
1.483
(5.85%)
(5.00%)
94
3.591
LT debtzł M
3.359
3.115
3.371
3.291
3.294
3.602
3.295
3.547
3.160
3.342
3.092
0.29%
0.76%
40
Cost of revenue
5.48%
0.96×
Operating expenses
6.25%
1.03×
Goodwill & intangibles
14.79%
Spread over hurdle
(2.90%)