0.662
Revenuezł M
2.417
2.419
2.482
2.480
2.507
2.609
2.687
2.786
2.870
2.931
0.707
3.18%
1.99%
49
4.14
Revenue growth%
27.95
28.58
27.12
28.76
29.74
27.24
26.76
28.16
29.59
29.22
10.54
28.16
28.37
87
4.64
Gross margin%
10.85
10.74
10.58
11.53
13.05
14.08
13.04
14.36
16.99
17.23
9.60
14.36
13.04
71
24.17
Operating margin%
7.91
5.13
6.18
4.88
7.53
6.26
8.66
10.24
10.57
8.40
10.58
8.66
7.72
50
15.48
Net margin%
2.13
1.09
1.30
0.40
2.02
0.40
0.40
0.71
3.30
2.05
21.65
0.71
1.20
61
34.14
P/E ratio (avg)x
25.74
24.13
25.85
26.86
28.47
30.41
28.71
31.80
33.93
33.86
36.65
31.80
28.59
16
21.80
EV/EBITx
18.02
15.82
17.26
17.62
15.96
14.19
14.07
13.11
11.99
10.39
33.95
13.11
15.00
35
28.14
FCF yield (avg)%
27.67
27.97
25.82
25.24
24.70
24.14
25.95
25.09
27.05
26.48
17.23
25.95
25.89
69
3.32
FCF margin%
23.22
22.15
24.74
25.83
27.10
25.63
23.42
21.35
19.13
19.35
26.60
21.35
23.32
6
0.396
FCF / Net incomex
1.743
1.760
1.924
1.652
1.462
1.350
1.204
1.177
1.205
1.231
1.693
1.205
1.406
90
14.62
ROIC%
25.58
23.17
25.61
26.45
27.65
24.72
24.47
23.08
23.41
20.50
16.41
23.41
24.60
8
14.40
Return on equity%
8.42
8.41
5.96
6.07
7.22
8.63
6.86
5.39
5.24
6.41
20.68
6.41
6.64
22
9.68
Return on assets%
6.47
7.07
7.70
10.21
11.11
9.27
7.82
9.44
10.63
13.47
29.47
9.44
9.36
60
—
EPSzł
—
—
—
—
—
—
—
—
—
—
—
(3.86%)
(4.92%)
—
18.72
EPS growth%
3.00
4.24
4.99
5.08
4.36
4.76
6.52
3.90
4.27
5.56
16.98
4.76
4.56
77
—
Bookvalue per shzł
—
—
—
—
—
—
—
—
—
—
—
6.06%
6.06%
—
0.01
FCF per sharezł
—
—
—
—
—
—
—
—
—
—
—
0.79%
0.98%
—
—
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
—
6.99%
8.64%
—
6.94
Div yield (avg)%
13.61
13.53
12.29
9.88
9.92
8.93
9.15
9.75
7.02
8.65
21.33
8.93
9.82
5
19.71
Payout ratio%
19.23
19.42
19.51
18.04
19.02
20.06
22.77
21.77
22.08
20.01
7.28
21.77
19.76
52
171.0
Shares (diluted)M
133.0
117.1
115.3
101.8
88.91
80.54
83.03
84.44
90.57
94.89
170.4
1.31%
(4.36%)
53
18.02
Buyback yield%
26.68
26.57
24.33
25.12
27.94
25.05
27.92
26.33
25.42
27.66
11.03
26.33
26.45
35
0.304
D/E ratiox
1.521
1.743
1.693
1.842
1.817
1.668
1.740
1.988
2.280
2.308
0.986
1.988
1.780
19
2.342
Enterprise valuezł M
2.010
2.155
2.205
2.309
2.351
2.541
2.509
2.675
2.615
2.725
1.874
3.00%
1.99%
91
1.545
LT debtzł M
1.184
1.313
1.310
1.312
1.460
1.532
1.400
1.371
1.303
1.233
2.017
(3.32%)
1.07%
68
Cost of revenue
2.11%
1.01×
Operating expenses
1.62%
0.96×
Cash and investments
14.24%