3.011
Revenuezł M
4.955
5.477
5.805
6.299
6.824
7.507
8.277
8.918
9.500
10.27
3.351
8.53%
8.17%
18
20.00
Revenue growth%
12.14
9.68
10.26
12.87
12.44
14.60
12.36
11.44
11.63
11.25
5.09
11.63
11.88
44
18.70
Gross margin%
21.74
20.45
21.84
20.94
18.81
18.66
21.05
23.41
24.70
23.75
22.32
23.41
21.39
76
11.86
Operating margin%
31.43
32.54
35.00
37.47
37.21
37.47
38.13
38.43
39.32
41.59
20.40
38.43
37.47
37
9.35
Net margin%
3.12
1.95
1.79
2.35
3.31
2.34
3.20
2.81
4.27
3.33
10.01
3.20
2.96
62
12.74
P/E ratio (avg)x
30.44
34.68
38.74
42.39
46.48
51.35
58.73
61.59
61.20
61.80
37.82
61.20
48.91
85
37.60
EV/EBITx
15.99
15.31
15.81
18.12
18.37
21.06
19.62
18.40
21.11
23.77
6.015
21.06
18.39
78
22.66
FCF yield (avg)%
1.18
0.40
0.51
0.74
0.40
1.66
3.60
5.93
5.32
5.72
25.64
5.32
1.42
95
24.01
FCF margin%
23.43
24.76
21.93
23.03
22.82
24.41
25.61
24.59
21.93
21.74
8.52
24.41
23.23
52
1.743
FCF / Net incomex
1.874
1.969
1.885
1.989
2.249
2.118
2.055
2.340
2.263
2.367
0.188
2.263
2.087
78
2.86
ROIC%
7.89
4.96
6.92
7.50
9.24
11.81
14.10
15.70
18.20
17.53
24.81
15.70
10.53
61
3.24
Return on equity%
18.75
17.47
17.60
14.78
17.47
16.88
14.98
15.16
15.93
13.17
2.87
15.16
16.40
65
12.46
Return on assets%
28.14
28.64
28.79
27.81
25.93
23.36
21.35
23.28
21.71
19.98
26.12
21.71
24.65
82
0.11
EPSzł
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.08
0.07
0.12
(1.04%)
(0.57%)
—
19.57
EPS growth%
2.95
4.75
2.12
1.56
0.40
3.00
2.34
5.05
3.07
0.40
27.72
3.00
2.65
70
0.03
Bookvalue per shzł
0.06
0.07
0.08
0.08
0.09
0.09
0.10
0.10
0.11
0.13
0.05
8.10%
9.64%
—
0.12
FCF per sharezł
0.09
0.10
0.10
0.10
0.08
0.07
0.06
0.06
0.06
0.07
0.13
(3.77%)
(2.57%)
—
0.07
Dividend per shzł
0.14
0.15
0.17
0.18
0.20
0.19
0.19
0.18
0.19
0.22
0.05
1.96%
4.45%
—
28.56
Div yield (avg)%
21.95
20.20
21.42
23.02
20.61
23.50
26.21
23.38
23.85
24.89
5.05
23.85
23.20
48
3.67
Payout ratio%
10.04
11.92
11.31
12.72
14.28
13.98
11.91
9.93
7.51
8.01
21.99
9.93
11.61
32
63.44
Shares (diluted)M
46.96
40.69
43.33
38.65
37.87
39.80
38.51
39.76
37.37
38.15
59.92
0.15%
(1.51%)
92
20.39
Buyback yield%
5.10
3.60
5.44
6.75
4.41
5.19
7.10
9.29
12.28
14.72
11.45
9.29
6.09
20
1.258
D/E ratiox
0.258
0.258
0.294
0.306
0.326
0.323
0.323
0.305
0.283
0.276
0.953
0.305
0.300
93
7.780
Enterprise valuezł M
9.269
9.073
10.47
11.59
13.05
13.66
13.40
14.21
16.26
17.31
8.256
5.81%
5.96%
22
1.644
LT debtzł M
6.304
6.371
7.407
8.205
7.770
8.660
8.277
7.891
8.237
8.556
2.801
1.95%
3.33%
57
Cost of revenue
8.40%
1.02×
Operating expenses
7.89%
0.97×
Spread over hurdle
33.55%