1.554
Revenuezł M
7.305
7.231
7.301
7.421
7.610
7.798
7.886
8.154
8.295
8.218
1.650
1.55%
1.46%
66
15.67
Revenue growth%
8.87
9.49
8.15
9.66
7.76
10.32
7.43
5.42
2.60
0.40
29.81
5.42
7.95
67
28.78
Gross margin%
33.65
35.24
36.98
35.90
33.66
32.53
32.52
33.10
30.85
30.45
24.44
32.52
33.37
61
29.94
Operating margin%
26.47
24.94
26.10
24.94
27.22
29.98
28.88
28.28
28.16
27.58
22.02
28.28
27.40
43
20.05
Net margin%
33.16
30.84
30.08
27.61
28.43
27.38
26.56
25.48
25.23
28.16
18.41
26.56
27.89
62
9.731
P/E ratio (avg)x
29.72
27.99
29.51
31.20
28.53
26.07
24.42
24.44
26.54
25.74
12.56
25.74
27.27
68
23.05
EV/EBITx
23.91
22.89
21.38
23.66
23.17
20.78
20.91
18.93
17.36
15.76
32.41
18.93
21.14
31
7.23
FCF yield (avg)%
1.61
1.00
2.85
3.71
0.91
0.40
3.38
4.26
3.28
3.78
24.35
3.38
3.07
79
19.97
FCF margin%
3.48
3.63
2.30
0.40
0.40
2.01
4.30
6.48
6.26
8.76
18.58
6.26
3.56
87
1.312
FCF / Net incomex
1.553
1.436
1.491
1.358
1.223
1.184
1.088
1.119
1.144
1.194
1.477
1.144
1.209
63
25.96
ROIC%
16.44
18.54
17.05
18.17
18.49
19.33
16.97
16.45
17.71
20.35
17.88
17.71
17.94
44
2.95
Return on equity%
18.67
19.48
19.38
21.69
21.14
20.59
23.36
21.47
19.02
17.43
23.23
20.59
20.03
84
15.65
Return on assets%
19.28
21.94
23.45
24.51
26.67
24.96
27.85
28.00
25.69
22.70
25.58
25.69
24.74
29
0.06
EPSzł
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.06
0.07
0.08
0.06
11.14%
8.43%
—
2.12
EPS growth%
22.73
23.78
23.20
22.72
21.61
24.34
21.90
21.52
19.03
19.00
15.02
21.52
22.31
66
0.03
Bookvalue per shzł
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.05
0.05
0.05
0.01
(1.41%)
(2.41%)
—
0.07
FCF per sharezł
0.06
0.05
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.08
0.02
7.24%
3.15%
—
0.03
Dividend per shzł
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.07
0.13%
4.36%
—
11.07
Div yield (avg)%
24.86
23.75
24.67
27.17
29.64
31.34
32.87
32.00
32.88
33.70
9.77
32.87
30.49
67
14.63
Payout ratio%
17.46
14.79
16.08
15.47
18.26
16.15
17.78
15.34
12.86
15.21
24.03
15.34
15.78
56
41.92
Shares (diluted)M
28.73
27.73
25.70
27.98
30.31
27.26
28.69
26.94
27.76
27.11
40.15
(2.20%)
(1.66%)
67
2.25
Buyback yield%
34.80
34.56
32.52
31.92
33.94
31.40
30.90
28.78
29.77
29.20
11.42
29.77
31.66
90
1.662
D/E ratiox
0.573
0.511
0.553
0.509
0.564
0.589
0.546
0.546
0.592
0.554
1.195
0.554
0.554
8
0.333
Enterprise valuezł M
9.127
9.153
9.855
10.06
9.754
9.342
9.188
10.33
11.41
12.00
3.524
4.23%
3.94%
50
1.922
LT debtzł M
0.442
0.474
0.532
0.540
0.521
0.591
0.670
0.775
0.785
0.777
3.761
8.33%
6.41%
86
Cost of revenue
1.46%
1.00×
Operating expenses
1.48%
1.00×
Cash and investments
14.27%
Spread over hurdle
(4.13%)