2.829
Revenuezł M
2.321
2.481
2.710
2.982
3.271
3.542
3.816
4.177
4.591
4.937
3.017
8.58%
8.70%
51
9.75
Revenue growth%
16.65
15.56
18.50
16.59
15.98
16.33
14.62
11.66
10.94
8.98
13.63
11.66
15.77
93
15.95
Gross margin%
5.22
5.44
4.98
2.85
1.34
0.61
2.21
1.32
0.40
0.82
17.92
0.82
1.78
41
15.24
Operating margin%
20.34
20.41
22.08
19.62
21.41
21.05
23.54
23.56
26.47
26.74
9.97
23.56
21.74
16
5.01
Net margin%
19.58
19.36
16.87
18.28
17.33
19.75
20.13
22.98
22.68
20.45
8.43
20.45
19.66
91
31.46
P/E ratio (avg)x
41.93
47.35
52.69
58.24
57.56
56.73
62.22
69.26
76.97
73.10
33.04
69.26
57.90
17
36.76
EV/EBITx
40.07
43.60
44.75
40.39
40.65
40.42
41.53
36.81
36.18
33.04
16.11
36.81
40.40
69
5.02
FCF yield (avg)%
23.92
24.85
26.94
24.37
22.02
19.66
22.49
22.89
22.17
24.39
8.43
22.49
23.41
58
5.37
FCF margin%
33.00
30.26
28.11
29.28
27.27
27.29
30.28
30.20
31.36
29.57
7.79
30.20
29.88
93
1.271
FCF / Net incomex
0.422
0.416
0.371
0.373
0.345
0.335
0.297
0.304
0.262
0.267
0.167
0.297
0.340
94
21.84
ROIC%
11.53
8.73
9.17
11.74
14.67
15.20
16.76
16.26
16.51
13.57
27.95
16.26
14.12
21
6.90
Return on equity%
26.80
25.16
27.55
26.59
27.25
29.32
27.09
27.04
30.01
28.20
14.98
28.20
27.17
92
13.41
Return on assets%
20.42
22.08
19.78
20.27
19.16
20.55
22.58
21.28
20.12
19.76
28.94
20.55
20.34
71
0.31
EPSzł
0.26
0.29
0.33
0.35
0.34
0.37
0.41
0.41
0.41
0.42
0.32
4.46%
5.14%
—
16.60
EPS growth%
19.84
22.02
23.64
25.93
23.21
20.36
20.17
22.81
22.99
22.69
29.75
22.69
22.75
44
0.08
Bookvalue per shzł
0.56
0.64
0.73
0.73
0.82
0.93
0.85
0.95
0.94
1.07
0.21
5.46%
7.90%
—
0.08
FCF per sharezł
0.08
0.09
0.10
0.10
0.12
0.14
0.15
0.17
0.18
0.20
0.15
11.55%
10.28%
—
0.30
Dividend per shzł
0.08
0.09
0.08
0.09
0.08
0.09
0.09
0.09
0.10
0.09
0.15
1.14%
0.96%
—
11.71
Div yield (avg)%
20.76
20.21
17.28
19.54
20.12
17.61
19.14
16.38
14.12
16.62
4.62
16.62
18.37
10
5.19
Payout ratio%
17.06
16.81
19.41
17.61
17.12
17.65
19.24
21.17
21.91
22.81
18.05
21.17
18.44
80
3.536
Shares (diluted)M
5.965
5.590
5.875
5.440
5.425
5.156
4.757
4.456
4.352
4.495
3.615
(3.69%)
(2.25%)
13
16.94
Buyback yield%
19.35
20.01
19.79
18.66
18.70
17.28
17.41
19.46
20.25
18.14
27.35
18.14
19.03
14
0.326
D/E ratiox
1.571
1.842
2.129
2.570
2.523
2.483
2.864
3.388
4.034
4.186
0.580
3.388
2.546
91
4.003
Enterprise valuezł M
0.750
0.770
0.840
0.934
0.953
0.971
0.959
0.994
1.047
1.047
4.943
1.90%
4.89%
72
4.705
LT debtzł M
1.170
1.269
1.225
1.048
1.114
1.147
1.188
1.125
1.135
1.099
5.722
(0.26%)
0.21%
32
Cost of revenue
8.96%
1.02×
Operating expenses
8.28%
0.96×
Property and equipment
16.83%
Cash and investments
16.53%
Spread over hurdle
(2.22%)