1.505
Revenuezł M
2.539
2.694
2.798
2.975
3.138
3.245
3.366
3.570
3.667
3.879
1.604
4.33%
4.80%
49
10.62
Revenue growth%
12.04
14.04
13.55
13.98
16.78
14.94
13.02
10.80
13.69
11.86
9.78
13.02
13.62
25
10.17
Gross margin%
17.45
15.79
14.48
15.62
14.53
13.00
12.32
13.56
13.71
15.95
16.26
13.56
14.50
17
5.49
Operating margin%
14.80
13.03
11.60
14.51
16.74
15.64
15.96
15.17
12.71
14.47
26.59
15.17
14.65
66
20.17
Net margin%
25.96
25.12
23.89
24.63
26.98
28.58
31.57
34.56
35.34
34.22
17.43
34.22
27.78
8
32.20
P/E ratio (avg)x
43.63
45.16
47.11
51.94
55.67
52.99
59.62
57.23
65.26
70.24
37.61
59.62
54.33
46
16.23
EV/EBITx
27.33
29.94
33.27
37.80
37.74
35.08
33.66
37.36
40.55
43.57
9.947
37.36
36.22
8
7.33
FCF yield (avg)%
17.38
19.77
22.54
21.09
21.11
21.46
20.75
18.20
15.71
14.24
2.16
18.20
20.26
11
14.81
FCF margin%
13.84
12.58
14.17
13.55
15.80
14.77
14.76
15.33
13.76
15.57
13.96
14.77
14.46
62
0.522
FCF / Net incomex
1.207
1.428
1.624
1.810
1.950
2.141
2.423
2.936
3.048
3.419
1.588
2.936
2.045
13
25.43
ROIC%
5.31
7.87
6.46
9.29
12.12
10.56
8.10
10.89
11.97
14.17
12.90
10.89
9.93
57
18.68
Return on equity%
17.86
20.80
23.74
21.90
20.74
19.62
20.77
21.27
19.24
16.30
19.28
19.62
20.76
26
10.57
Return on assets%
26.16
23.99
25.54
28.03
28.70
28.10
29.68
31.41
32.20
31.66
29.96
31.41
28.40
32
0.06
EPSzł
0.07
0.08
0.09
0.10
0.11
0.13
0.15
0.18
0.19
0.22
0.06
15.00%
12.71%
—
13.96
EPS growth%
4.77
7.33
10.31
8.64
11.27
11.50
14.05
16.57
13.79
14.84
15.29
14.05
11.39
85
0.08
Bookvalue per shzł
0.04
0.05
0.05
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
(0.95%)
4.00%
—
0.06
FCF per sharezł
0.04
0.04
0.05
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.01
(0.76%)
1.62%
—
0.06
Dividend per shzł
0.08
0.08
0.08
0.08
0.09
0.10
0.09
0.10
0.10
0.11
0.05
3.03%
4.68%
—
12.67
Div yield (avg)%
5.07
5.65
6.46
4.09
4.43
1.86
2.99
4.60
3.79
2.56
15.98
2.99
4.26
25
8.72
Payout ratio%
11.97
9.31
6.90
7.09
4.19
1.31
2.70
5.18
4.44
6.70
23.50
4.44
5.94
9
9.880
Shares (diluted)M
9.416
8.329
9.003
8.507
8.600
8.813
8.796
8.080
7.721
8.250
9.784
(0.83%)
(1.08%)
19
6.04
Buyback yield%
9.18
10.95
8.97
10.98
9.93
8.18
9.44
6.84
7.12
6.08
18.74
7.12
9.07
52
1.742
D/E ratiox
2.436
2.354
2.252
2.526
2.953
3.344
3.804
3.896
4.651
4.851
1.240
3.896
3.148
84
1.020
Enterprise valuezł M
1.611
1.756
1.867
1.812
1.734
1.936
1.793
1.793
1.648
1.807
1.201
0.83%
0.20%
50
3.613
LT debtzł M
3.411
3.497
3.224
2.836
2.467
2.651
2.860
2.917
2.522
2.495
3.959
0.23%
(2.39%)
35
Cost of revenue
4.86%
1.01×
Operating expenses
5.44%
1.06×