1.446
Revenuezł M
3.753
3.826
3.892
3.962
3.964
4.037
4.162
4.192
4.169
1.577
1.655
1.02%
0.96%
88
17.18
Revenue growth%
29.48
31.95
32.18
34.61
33.59
31.49
34.21
32.15
30.63
10.26
24.65
32.15
32.05
90
12.77
Gross margin%
20.95
19.84
20.71
20.52
22.29
23.54
26.47
25.41
25.72
12.21
24.02
25.41
21.62
69
26.93
Operating margin%
11.03
12.08
12.02
10.30
10.68
9.63
7.07
4.40
1.89
2.17
21.97
7.07
10.49
57
11.29
Net margin%
25.55
23.62
21.72
21.45
21.66
22.33
20.39
20.25
19.62
12.39
29.41
20.39
21.69
37
35.60
P/E ratio (avg)x
10.32
9.924
9.866
9.256
8.063
7.844
8.117
8.137
7.807
28.41
33.72
8.063
8.696
55
7.236
EV/EBITx
21.83
23.27
25.67
26.14
26.92
24.17
24.16
21.41
23.05
23.37
33.19
24.16
24.15
61
14.90
FCF yield (avg)%
24.60
22.25
20.48
22.59
20.26
17.49
19.73
21.35
21.79
12.21
26.87
20.26
21.57
44
16.16
FCF margin%
25.51
23.21
23.40
26.36
26.68
25.63
27.89
26.88
26.63
13.15
3.76
26.68
26.50
93
1.477
FCF / Net incomex
1.728
1.829
1.687
1.641
1.681
1.889
1.960
2.042
1.938
0.282
0.556
1.938
1.779
5
26.09
ROIC%
30.87
31.18
32.45
34.13
32.09
30.89
33.48
34.38
36.83
28.38
19.64
33.48
32.27
14
15.22
Return on equity%
25.77
26.82
27.80
27.79
29.56
28.86
31.27
29.52
31.12
25.30
3.41
29.56
28.33
55
26.97
Return on assets%
24.65
26.22
27.33
25.34
25.18
23.51
23.34
25.31
22.32
12.52
4.59
23.51
24.91
17
0.01
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
(1.04%)
1.03%
—
17.55
EPS growth%
17.57
15.15
12.24
14.43
14.93
14.39
15.30
17.91
18.44
10.58
26.34
15.30
15.22
71
0.02
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
—
0.01
1.51%
4.06%
—
—
FCF per sharezł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
3.23%
2.30%
—
0.01
Dividend per shzł
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.01
0.02
10.09%
7.58%
—
10.10
Div yield (avg)%
10.36
12.05
13.48
16.36
14.62
14.05
16.59
13.87
11.40
22.75
23.35
14.05
13.67
83
25.80
Payout ratio%
15.96
13.87
13.53
14.06
14.88
15.87
15.03
13.58
16.01
10.36
25.93
15.03
14.96
26
220.0
Shares (diluted)M
171.2
179.8
198.0
199.8
186.6
165.1
151.1
151.1
160.2
220.4
213.0
(4.32%)
(1.34%)
56
7.79
Buyback yield%
18.39
20.32
22.38
24.99
22.87
22.11
24.30
22.82
23.74
29.35
8.26
22.87
22.60
71
0.692
D/E ratiox
2.590
2.858
3.176
3.432
4.027
4.176
4.389
4.615
4.758
1.438
1.000
4.389
3.730
23
1.112
Enterprise valuezł M
2.867
2.791
2.758
2.680
2.550
2.572
2.507
2.442
2.219
3.823
1.290
(3.71%)
(1.52%)
38
1.106
LT debtzł M
3.809
3.812
3.904
4.125
4.119
4.046
4.426
4.485
4.151
3.623
1.825
0.12%
(0.05%)
34
Cost of revenue
0.60%
0.97×
Operating expenses
1.78%
1.08×
Goodwill & intangibles
18.65%
Property and equipment
18.38%
Spread over hurdle
15.85%