18.99
Revenuezł M
15.46
15.75
16.16
16.80
17.37
18.09
18.70
19.35
20.09
20.37
20.02
3.24%
3.05%
80
16.82
Revenue growth%
14.83
12.61
14.75
13.71
13.93
12.72
13.57
14.81
13.63
15.73
24.21
13.63
13.82
35
7.30
Gross margin%
17.60
15.34
15.62
18.05
17.35
17.89
20.24
21.13
20.48
18.80
21.78
20.24
17.97
46
14.39
Operating margin%
16.29
18.56
18.74
21.24
20.73
21.11
21.23
20.82
19.78
18.29
29.47
20.82
20.25
21
24.30
Net margin%
12.69
11.21
12.86
9.93
8.56
11.50
14.27
13.54
15.71
13.85
7.50
13.85
12.77
44
37.90
P/E ratio (avg)x
9.565
9.191
8.119
7.452
6.663
6.888
6.605
5.906
6.271
6.195
11.51
6.271
6.775
41
11.20
EV/EBITx
17.24
18.38
19.53
20.86
23.03
20.46
21.49
23.02
25.73
28.49
18.53
23.02
21.17
25
18.37
FCF yield (avg)%
24.14
22.68
22.50
20.33
18.30
19.20
19.04
17.90
18.24
17.77
22.56
18.24
19.12
29
18.94
FCF margin%
19.59
22.54
23.85
21.68
24.13
26.30
28.24
30.88
32.92
34.21
5.33
30.88
25.21
71
0.655
FCF / Net incomex
0.892
0.856
0.834
0.773
0.860
0.848
0.850
0.938
0.963
1.029
0.724
0.938
0.858
62
24.97
ROIC%
14.90
15.86
17.89
18.16
18.86
19.35
21.32
18.48
19.40
22.05
20.79
19.40
18.67
64
5.18
Return on equity%
16.80
17.76
15.90
13.67
11.16
12.87
12.01
9.32
10.77
13.18
15.85
12.01
13.03
40
19.79
Return on assets%
3.19
2.43
1.97
1.62
0.40
0.40
0.40
0.69
0.40
0.40
16.28
0.40
0.55
88
0.01
EPSzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.09%)
0.62%
—
27.30
EPS growth%
17.35
19.15
17.21
19.06
16.15
17.47
19.88
20.76
18.85
16.38
27.12
18.85
18.16
46
0.02
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.02
(3.77%)
(2.53%)
—
—
FCF per sharezł
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.02
0.02
0.02
0.02
(2.26%)
(1.00%)
—
0.01
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(3.76%)
0.46%
—
21.06
Div yield (avg)%
10.32
7.41
4.84
5.18
6.28
6.42
5.18
3.90
1.35
0.40
18.12
3.90
5.18
62
4.08
Payout ratio%
29.66
30.34
30.61
28.80
26.16
25.83
26.14
27.71
29.25
30.13
28.40
27.71
29.02
23
268.2
Shares (diluted)M
356.6
402.9
362.3
355.1
335.8
345.6
387.3
352.4
392.2
438.3
269.8
5.47%
3.16%
82
14.71
Buyback yield%
16.45
18.32
19.15
21.76
19.70
19.27
22.25
20.29
22.96
20.31
3.01
20.31
20.00
46
1.525
D/E ratiox
0.389
0.388
0.415
0.407
0.432
0.419
0.482
0.491
0.512
0.525
0.741
0.491
0.426
82
18.07
Enterprise valuezł M
11.57
10.89
11.12
12.27
12.99
12.81
13.46
15.60
15.82
16.81
14.23
5.30%
4.59%
7
21.17
LT debtzł M
28.83
28.66
29.53
30.50
33.15
34.68
34.89
42.39
44.30
46.83
5.310
7.15%
6.80%
80
Cost of revenue
3.11%
1.01×
Operating expenses
3.31%
1.03×
Cash and investments
18.06%
Spread over hurdle
(1.14%)