2.286
Revenuezł M
3.141
3.110
3.128
3.074
3.157
3.203
3.211
3.289
3.293
3.276
2.532
0.74%
0.60%
63
24.45
Revenue growth%
20.17
17.78
15.39
15.74
18.28
17.14
15.47
14.69
17.43
17.45
19.20
17.14
17.28
84
24.93
Gross margin%
26.80
26.03
24.90
23.42
22.07
24.31
24.83
22.73
24.97
22.35
15.65
24.31
24.57
53
16.33
Operating margin%
32.44
35.10
34.43
34.75
35.01
33.24
34.70
33.52
36.29
35.77
19.03
34.70
34.72
29
19.25
Net margin%
27.95
26.90
26.14
29.09
26.35
28.57
30.34
29.52
30.07
32.09
29.54
30.07
28.83
22
35.07
P/E ratio (avg)x
14.14
13.58
14.71
16.67
15.96
17.13
17.82
18.84
19.55
22.75
36.45
18.84
16.90
57
9.583
EV/EBITx
6.629
5.895
6.455
6.309
6.149
6.076
5.714
5.289
5.253
5.313
20.88
5.313
5.986
12
20.49
FCF yield (avg)%
8.52
7.18
9.53
11.19
9.23
8.10
8.86
10.22
7.42
4.87
18.95
8.10
8.69
82
15.61
FCF margin%
16.43
13.48
11.92
11.09
11.16
11.91
14.10
14.87
14.57
12.56
9.96
14.10
13.02
21
1.474
FCF / Net incomex
0.111
0.115
0.119
0.118
0.113
0.104
0.115
0.107
0.113
0.111
1.332
0.111
0.113
36
15.11
ROIC%
21.95
19.88
17.90
20.22
21.33
19.29
17.86
15.67
13.38
11.30
14.57
15.67
18.59
82
13.79
Return on equity%
11.95
12.30
12.19
11.00
13.91
13.00
12.97
13.22
14.66
14.04
14.66
13.22
12.98
11
27.26
Return on assets%
27.53
29.82
28.27
27.73
25.31
24.69
22.57
23.72
21.65
24.46
11.90
23.72
25.00
47
0.02
EPSzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(1.58%)
(1.97%)
—
9.05
EPS growth%
9.61
8.59
8.75
8.70
10.17
8.52
10.58
10.91
11.10
10.62
12.57
10.62
9.89
53
0.02
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.01
8.58%
5.07%
—
0.02
FCF per sharezł
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
3.96%
4.96%
—
0.03
Dividend per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.03
(4.97%)
(6.82%)
—
26.94
Div yield (avg)%
14.84
13.37
12.12
13.39
14.97
16.07
16.55
18.36
17.49
19.41
22.32
17.49
15.52
49
5.76
Payout ratio%
5.40
5.28
2.36
4.83
3.61
6.45
9.17
10.98
13.69
11.12
12.01
10.98
5.93
92
37.85
Shares (diluted)M
33.72
35.38
32.60
29.39
29.19
27.54
28.01
28.13
25.90
25.99
36.84
(2.29%)
(2.70%)
34
16.87
Buyback yield%
29.62
31.91
34.63
33.07
32.60
32.29
29.37
27.61
27.24
29.83
20.65
29.37
30.87
21
1.678
D/E ratiox
0.505
0.524
0.603
0.637
0.651
0.635
0.656
0.618
0.642
0.689
0.690
0.642
0.636
66
1.624
Enterprise valuezł M
1.742
1.810
1.564
1.610
1.615
1.417
1.246
1.085
0.997
0.992
1.214
(9.30%)
(4.89%)
62
1.091
LT debtzł M
0.452
0.419
0.432
0.406
0.362
0.352
0.318
0.307
0.287
0.310
0.379
(3.02%)
(4.93%)
81
Cost of revenue
0.60%
1.00×
Operating expenses
0.57%
1.00×
Spread over hurdle
(3.70%)