3.867
Revenuezł M
5.210
5.277
5.426
5.376
5.469
5.450
5.510
5.568
5.594
5.638
4.151
0.61%
0.85%
19
17.62
Revenue growth%
13.47
12.59
10.65
12.50
13.43
13.36
13.80
11.36
12.79
11.58
3.87
12.79
12.69
76
26.09
Gross margin%
17.52
16.22
17.51
18.90
19.55
18.17
15.98
18.83
19.23
17.41
22.11
18.17
17.85
72
6.42
Operating margin%
19.39
18.33
17.73
18.76
18.26
15.41
13.84
15.01
14.12
11.14
18.17
14.12
16.57
22
28.65
Net margin%
5.72
5.92
7.98
9.65
11.36
11.11
11.34
12.40
9.66
9.78
11.20
11.11
9.72
59
22.03
P/E ratio (avg)x
13.74
12.67
14.10
15.38
17.79
19.26
18.97
21.27
21.11
20.27
26.51
20.27
18.38
74
14.56
EV/EBITx
30.34
33.14
34.74
38.02
40.91
40.78
42.46
39.21
35.32
33.05
13.10
39.21
36.67
18
7.20
FCF yield (avg)%
14.03
11.45
11.73
11.20
11.49
12.44
14.07
11.41
12.92
14.06
17.74
12.92
12.08
21
3.91
FCF margin%
0.92
0.40
0.40
0.40
0.40
0.40
0.68
2.56
3.12
5.79
12.56
2.56
0.54
93
0.394
FCF / Net incomex
1.184
1.328
1.415
1.512
1.628
1.557
1.720
1.965
1.829
1.924
1.102
1.829
1.592
75
19.05
ROIC%
18.13
17.41
16.56
15.50
18.41
19.12
18.45
21.14
20.80
19.60
10.31
19.60
18.43
18
6.43
Return on equity%
26.72
28.93
29.22
31.96
30.69
32.78
30.13
28.41
27.17
24.42
14.28
28.41
29.07
62
10.55
Return on assets%
5.30
2.78
3.71
1.42
0.40
1.47
3.56
6.47
5.61
4.21
9.60
4.21
3.63
33
0.02
EPSzł
0.02
0.02
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.02
5.18%
10.24%
—
10.34
EPS growth%
5.19
6.17
6.86
7.80
7.90
8.70
10.48
11.39
9.77
11.01
9.77
10.48
8.30
61
0.01
Bookvalue per shzł
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(0.37%)
1.39%
—
0.03
FCF per sharezł
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.01
0.60%
5.15%
—
0.03
Dividend per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
11.16%
8.68%
—
25.46
Div yield (avg)%
2.78
1.41
2.46
0.40
0.40
1.59
3.73
2.54
1.32
2.73
8.04
2.54
2.02
38
19.05
Payout ratio%
18.02
17.46
15.91
13.43
11.35
12.90
13.39
14.02
11.02
11.24
2.56
12.90
13.41
20
102.9
Shares (diluted)M
144.3
144.6
169.8
168.5
185.2
195.3
187.7
207.9
237.8
253.2
102.9
6.46%
6.45%
45
7.56
Buyback yield%
21.81
21.09
22.94
23.12
25.99
25.48
26.62
27.09
26.70
26.37
10.94
26.62
25.74
51
1.586
D/E ratiox
0.220
0.219
0.220
0.228
0.208
0.206
0.231
0.211
0.205
0.208
0.733
0.208
0.215
44
5.275
Enterprise valuezł M
8.761
9.277
8.783
8.745
8.045
7.504
8.459
9.254
9.363
10.17
7.017
4.80%
2.24%
28
4.220
LT debtzł M
1.332
1.423
1.600
1.806
1.816
1.771
1.736
1.698
2.013
2.380
6.550
5.55%
7.35%
55
Cost of revenue
0.85%
1.00×
Operating expenses
0.75%
0.99×
Goodwill & intangibles
19.61%