1.441
Revenuezł M
2.715
2.926
3.184
3.415
3.710
4.003
4.330
4.685
5.091
5.485
1.479
8.14%
8.18%
13
28.18
Revenue growth%
16.08
13.50
15.93
13.30
13.63
15.26
14.74
15.04
17.64
15.95
24.67
15.26
15.15
22
27.75
Gross margin%
22.60
22.15
22.15
23.23
25.73
23.59
24.25
23.05
25.88
24.16
4.95
24.16
23.41
87
12.82
Operating margin%
22.60
22.70
25.22
24.70
22.89
22.68
25.17
24.64
27.54
26.15
18.62
25.17
24.67
36
26.21
Net margin%
8.65
8.09
5.12
6.14
7.75
6.60
8.50
8.54
5.85
5.41
6.11
6.60
7.18
89
25.55
P/E ratio (avg)x
40.36
41.44
48.04
49.14
51.88
57.22
69.19
82.60
88.59
90.22
12.36
82.60
54.55
73
21.36
EV/EBITx
40.77
43.88
45.25
42.72
47.32
49.99
47.25
44.49
41.96
44.35
7.710
44.49
44.42
48
7.29
FCF yield (avg)%
8.21
9.31
6.79
5.63
6.27
4.76
5.35
5.25
7.13
7.66
15.00
5.35
6.53
48
24.63
FCF margin%
15.36
16.31
13.84
12.01
14.05
15.23
14.78
14.17
15.15
16.38
5.12
15.15
14.97
91
1.132
FCF / Net incomex
0.556
0.488
0.477
0.463
0.452
0.427
0.405
0.353
0.313
0.317
1.300
0.353
0.440
15
27.43
ROIC%
14.48
14.13
15.93
16.12
14.96
14.93
16.57
18.05
16.79
14.44
4.63
16.57
15.44
22
27.94
Return on equity%
15.30
14.26
15.92
14.89
12.75
11.73
10.29
8.45
7.75
7.95
14.09
8.45
12.24
33
6.77
Return on assets%
13.99
16.56
17.36
14.59
17.45
18.91
21.32
21.76
19.08
21.49
7.37
21.32
18.18
47
0.06
EPSzł
0.19
0.19
0.21
0.20
0.19
0.17
0.18
0.17
0.20
0.19
0.06
(0.28%)
0.50%
—
12.48
EPS growth%
14.91
14.21
16.98
18.83
18.05
15.21
12.44
13.25
13.72
11.53
23.99
13.25
14.56
13
0.09
Bookvalue per shzł
0.08
0.09
0.08
0.08
0.08
0.08
0.07
0.07
0.07
0.06
0.02
(5.40%)
(2.79%)
—
0.11
FCF per sharezł
0.10
0.12
0.11
0.11
0.12
0.14
0.15
0.16
0.16
0.17
0.08
7.21%
7.35%
—
0.14
Dividend per shzł
0.11
0.13
0.12
0.12
0.12
0.13
0.12
0.12
0.13
0.13
0.14
1.90%
1.08%
—
14.64
Div yield (avg)%
19.16
20.31
22.97
25.84
25.43
26.42
24.25
25.53
25.42
22.67
29.61
25.42
24.83
70
14.60
Payout ratio%
30.46
30.74
28.42
27.53
27.56
25.61
24.48
26.01
24.37
22.49
7.90
24.48
26.77
91
12.31
Shares (diluted)M
19.43
21.57
23.91
28.03
29.77
31.38
30.06
34.46
32.87
38.02
12.42
5.02%
7.75%
69
22.97
Buyback yield%
13.13
14.68
14.75
14.40
13.33
12.66
13.76
11.00
11.12
9.60
13.84
11.12
13.23
49
1.043
D/E ratiox
0.781
0.707
0.761
0.833
0.785
0.877
0.853
0.912
0.848
0.797
1.585
0.853
0.815
21
0.738
Enterprise valuezł M
4.272
4.876
5.140
5.251
5.871
5.602
5.499
5.851
6.284
6.079
5.537
0.70%
5.03%
36
5.374
LT debtzł M
6.018
6.118
6.384
6.595
5.924
5.285
4.940
5.296
5.272
5.777
2.090
(0.50%)
(0.21%)
21
Cost of revenue
7.84%
0.97×
Operating expenses
9.21%
1.10×
Spread over hurdle
(5.70%)