1.251
Revenuezł M
1.246
1.262
1.305
1.355
1.374
1.434
1.464
1.523
1.521
1.519
1.363
2.01%
2.17%
64
9.60
Revenue growth%
17.19
15.31
17.41
17.95
17.43
20.30
18.55
20.16
18.04
17.03
15.91
18.55
17.69
21
4.85
Gross margin%
0.46
0.40
0.40
2.90
1.42
3.65
3.29
1.97
0.40
0.40
4.21
1.97
0.94
8
10.79
Operating margin%
25.74
22.87
21.13
19.43
22.08
23.02
25.96
27.42
26.91
26.28
24.37
26.28
24.38
22
25.59
Net margin%
0.40
0.40
0.40
2.04
1.85
1.53
0.40
0.40
0.40
0.40
17.44
0.40
0.40
42
15.20
P/E ratio (avg)x
18.73
19.24
19.66
17.93
15.85
15.79
16.26
17.46
16.10
14.96
11.94
16.10
16.86
87
21.02
EV/EBITx
19.77
19.42
19.27
21.80
21.12
23.71
22.99
21.38
21.29
21.16
9.545
21.38
21.22
80
15.93
FCF yield (avg)%
4.21
1.70
1.80
4.13
1.27
0.57
0.40
2.88
2.39
1.17
21.88
1.17
1.75
8
12.13
FCF margin%
21.22
20.68
22.91
21.04
19.01
20.77
22.36
20.57
18.20
19.34
16.77
20.57
20.72
69
1.453
FCF / Net incomex
2.157
2.330
2.535
2.825
3.167
3.177
3.131
3.277
3.963
4.337
1.737
3.277
3.149
8
28.49
ROIC%
14.62
14.62
12.07
11.07
13.82
16.21
17.58
20.39
18.97
17.32
5.61
17.58
15.41
25
27.84
Return on equity%
20.01
19.10
20.90
22.68
24.54
22.20
20.99
23.45
20.69
18.81
15.14
20.99
20.95
34
4.65
Return on assets%
4.24
1.29
0.40
1.33
3.40
0.46
0.40
2.69
0.72
2.59
2.38
0.72
1.31
89
0.19
EPSzł
0.15
0.13
0.15
0.16
0.18
0.17
0.17
0.17
0.17
0.17
0.20
(1.01%)
2.59%
—
2.30
EPS growth%
16.57
15.34
12.60
11.33
12.17
14.96
13.84
15.55
16.95
15.81
3.47
15.55
15.15
81
0.09
Bookvalue per shzł
0.09
0.09
0.10
0.12
0.12
0.12
0.12
0.13
0.13
0.15
0.13
4.15%
6.39%
—
0.19
FCF per sharezł
0.06
0.06
0.06
0.07
0.07
0.08
0.09
0.08
0.08
0.08
0.18
2.52%
4.11%
—
0.21
Dividend per shzł
0.08
0.08
0.09
0.10
0.09
0.10
0.10
0.10
0.09
0.08
0.05
(2.44%)
1.40%
—
5.17
Div yield (avg)%
8.80
6.72
8.42
10.75
8.01
10.78
13.15
16.03
14.25
15.70
7.76
14.25
10.77
93
27.17
Payout ratio%
12.44
13.61
11.06
10.00
7.15
9.24
11.34
11.60
13.38
10.91
25.47
11.34
11.20
79
3.108
Shares (diluted)M
3.622
4.035
4.275
4.952
4.669
4.728
5.424
5.998
6.569
6.751
3.078
7.66%
6.91%
17
7.74
Buyback yield%
22.25
21.38
19.01
18.84
21.09
20.89
21.66
22.95
21.86
23.47
26.83
21.86
21.52
80
1.197
D/E ratiox
1.164
1.201
1.420
1.514
1.675
1.964
2.184
2.294
2.259
2.201
0.282
2.201
1.820
54
1.158
Enterprise valuezł M
0.156
0.142
0.145
0.163
0.166
0.164
0.184
0.174
0.184
0.180
1.292
1.58%
2.09%
30
0.576
LT debtzł M
0.140
0.134
0.131
0.119
0.109
0.112
0.109
0.107
0.118
0.114
0.831
0.85%
(1.53%)
35
Cost of revenue
2.18%
1.00×
Operating expenses
1.56%
0.94×
Property and equipment
18.10%
Spread over hurdle
35.29%