0.222
Revenuezł M
0.697
0.737
0.786
0.842
0.890
0.941
1.013
1.098
1.153
0.236
0.258
6.50%
6.50%
73
14.05
Revenue growth%
7.28
5.19
3.00
0.49
1.76
4.01
3.71
6.03
8.03
16.93
12.54
4.01
4.60
74
4.32
Gross margin%
15.30
17.91
19.01
21.42
22.60
25.43
27.30
26.30
25.21
21.23
24.79
25.43
22.01
20
11.73
Operating margin%
13.53
13.37
14.57
17.27
17.68
15.62
14.19
17.04
19.44
23.74
17.95
17.04
15.09
82
15.82
Net margin%
22.83
20.65
21.58
22.95
24.32
25.65
25.63
23.96
25.80
26.12
17.82
25.63
23.46
44
31.92
P/E ratio (avg)x
9.724
9.189
8.182
7.280
6.747
6.403
6.669
6.036
5.272
16.19
6.189
6.403
7.013
38
9.687
EV/EBITx
44.20
48.24
55.41
55.39
55.07
62.44
65.59
65.01
60.69
8.133
36.09
62.44
55.40
40
28.27
FCF yield (avg)%
20.46
20.39
19.48
19.93
17.61
17.92
18.70
17.15
17.72
25.47
9.58
17.72
18.80
53
10.33
FCF margin%
17.23
19.78
17.43
19.04
19.68
20.79
17.87
15.52
14.38
15.33
24.96
17.87
17.89
11
0.244
FCF / Net incomex
0.822
0.759
0.675
0.657
0.606
0.629
0.603
0.595
0.576
1.766
0.162
0.603
0.643
67
3.22
ROIC%
24.66
22.87
22.49
24.14
24.38
24.34
27.22
27.34
28.78
2.33
29.42
27.22
24.36
88
7.45
Return on equity%
12.03
12.91
15.88
16.23
15.05
17.65
20.55
17.93
20.49
3.49
4.12
17.93
16.05
15
23.37
Return on assets%
4.02
4.08
4.07
1.23
0.40
0.40
0.40
2.47
4.93
20.27
28.36
0.40
3.24
68
0.24
EPSzł
0.27
0.27
0.28
0.30
0.29
0.28
0.26
0.29
0.30
0.25
0.29
0.36%
1.81%
—
6.01
EPS growth%
27.90
26.28
24.40
23.68
25.15
24.88
25.27
26.55
27.08
21.37
3.17
25.27
25.77
39
0.13
Bookvalue per shzł
0.66
0.72
0.84
0.94
1.10
1.16
1.37
1.36
1.49
0.27
0.26
9.55%
10.62%
—
0.09
FCF per sharezł
0.26
0.24
0.26
0.28
0.25
0.28
0.24
0.21
0.19
0.21
0.46
(7.73%)
(3.97%)
—
0.21
Dividend per shzł
0.48
0.53
0.48
0.42
0.39
0.40
0.36
0.34
0.30
0.10
0.33
(6.63%)
(4.74%)
—
28.29
Div yield (avg)%
13.08
14.14
15.52
16.34
18.16
20.65
22.63
23.81
21.01
17.59
11.96
21.01
17.25
88
8.33
Payout ratio%
15.88
14.37
16.49
16.61
15.82
13.59
11.24
11.00
9.71
17.84
2.02
11.24
14.80
17
1.474
Shares (diluted)M
1.250
1.265
1.298
1.161
1.217
1.201
1.248
1.083
0.981
1.495
1.538
(3.32%)
(3.78%)
84
3.90
Buyback yield%
17.82
18.86
19.28
17.68
18.06
20.73
20.15
18.29
19.77
20.76
23.43
19.77
19.07
46
0.631
D/E ratiox
2.152
2.080
2.224
2.600
2.846
3.025
3.402
3.996
3.962
1.363
0.790
3.402
2.723
61
0.085
Enterprise valuezł M
0.994
0.925
0.843
0.829
0.827
0.813
0.742
0.646
0.683
0.263
0.567
(3.79%)
(2.85%)
12
0.252
LT debtzł M
0.849
0.884
0.965
1.037
1.076
1.147
1.153
1.138
1.225
1.002
1.128
3.39%
4.50%
42
Cost of revenue
6.50%
1.00×
Operating expenses
6.55%
1.00×
Cash and investments
16.03%
Property and equipment
15.32%
Spread over hurdle
(4.60%)