1.016
Revenuezł M
4.348
4.363
4.418
4.528
4.583
4.686
4.711
4.754
4.841
4.806
1.108
0.95%
0.91%
67
10.75
Revenue growth%
22.66
19.78
20.75
22.17
21.74
23.12
26.02
26.18
28.28
25.57
9.67
26.02
22.89
62
29.39
Gross margin%
0.40
0.40
0.40
0.40
0.40
0.40
3.05
1.06
0.40
1.41
17.15
1.06
0.40
58
27.64
Operating margin%
7.04
9.73
10.65
12.59
10.23
8.64
7.90
8.69
5.71
5.09
3.17
7.90
8.67
70
26.17
Net margin%
11.16
10.21
11.01
9.50
10.37
9.98
12.59
10.64
12.97
14.43
8.22
12.59
10.82
33
7.472
P/E ratio (avg)x
53.45
54.64
59.34
69.06
80.00
80.46
82.61
100.1
108.0
122.1
35.07
100.1
80.23
89
34.65
EV/EBITx
45.98
45.20
53.09
55.60
60.98
67.30
70.01
83.11
85.12
85.12
15.14
83.11
64.14
8
24.57
FCF yield (avg)%
9.76
10.69
12.60
12.60
10.20
9.46
7.83
8.82
10.67
7.87
19.60
8.82
9.98
64
9.84
FCF margin%
26.68
27.82
30.27
29.00
29.88
28.88
30.97
30.84
32.31
29.74
25.64
30.84
29.81
11
1.349
FCF / Net incomex
0.432
0.421
0.405
0.407
0.389
0.399
0.387
0.387
0.403
0.457
1.788
0.399
0.404
67
26.17
ROIC%
14.15
16.59
17.41
18.34
20.17
17.63
19.80
22.60
23.52
24.22
18.60
22.60
19.07
84
18.84
Return on equity%
9.55
10.03
9.45
9.44
12.42
12.41
12.41
14.80
13.36
13.55
12.45
13.36
12.41
93
11.30
Return on assets%
8.62
6.88
5.52
4.04
2.33
3.49
5.74
6.96
6.26
5.89
19.15
5.89
5.82
77
0.10
EPSzł
0.12
0.10
0.09
0.09
0.10
0.09
0.08
0.07
0.07
0.07
0.11
(6.14%)
(4.97%)
—
19.18
EPS growth%
3.73
5.43
4.46
3.92
3.65
1.36
0.40
1.15
3.95
3.31
15.70
1.36
3.69
65
0.08
Bookvalue per shzł
0.12
0.12
0.13
0.13
0.15
0.16
0.16
0.18
0.18
0.20
0.12
6.66%
5.52%
—
0.14
FCF per sharezł
0.13
0.13
0.14
0.14
0.16
0.16
0.17
0.17
0.18
0.18
0.17
2.07%
4.50%
—
0.10
Dividend per shzł
0.10
0.09
0.08
0.08
0.08
0.07
0.06
0.07
0.07
0.07
0.07
(1.27%)
(3.04%)
—
2.16
Div yield (avg)%
17.00
17.55
20.16
22.26
23.25
23.14
21.62
22.58
21.49
18.69
6.52
21.62
21.56
72
11.69
Payout ratio%
7.22
7.06
6.54
5.42
5.07
6.50
5.61
3.26
4.79
6.49
14.06
5.61
6.05
27
23.59
Shares (diluted)M
23.46
21.41
20.78
19.31
18.80
18.91
17.19
18.83
17.44
18.58
23.11
(0.24%)
(2.53%)
24
18.82
Buyback yield%
18.63
18.40
18.28
19.57
17.91
17.72
15.02
14.41
12.61
12.32
20.72
14.41
17.82
34
1.685
D/E ratiox
0.909
0.885
0.875
0.921
0.955
1.104
1.046
1.107
1.025
1.155
1.232
1.104
0.990
15
4.197
Enterprise valuezł M
4.197
4.031
4.659
4.708
5.350
5.198
5.771
6.465
7.505
7.255
1.003
6.28%
5.17%
9
4.263
LT debtzł M
1.077
1.135
1.218
1.275
1.301
1.456
1.718
1.718
1.977
2.166
1.894
10.73%
7.82%
82
Cost of revenue
1.08%
1.02×
Operating expenses
0.57%
0.97×
Spread over hurdle
18.43%