1.181
Revenuezł M
1.990
2.109
2.208
2.363
2.496
2.658
2.881
3.105
3.287
3.478
1.208
6.86%
6.30%
21
10.46
Revenue growth%
14.61
16.12
15.94
17.04
19.50
18.95
20.27
18.54
16.75
19.45
16.44
18.95
17.79
47
27.74
Gross margin%
12.10
9.58
11.79
12.55
12.38
10.47
13.26
15.90
15.66
13.83
17.82
13.83
12.47
81
11.15
Operating margin%
9.48
7.19
5.51
6.24
4.97
2.03
5.01
7.32
8.28
7.49
4.51
7.32
6.72
73
17.41
Net margin%
6.09
4.39
2.89
1.79
1.74
2.21
4.93
3.94
6.82
7.74
18.01
4.93
4.16
13
18.45
P/E ratio (avg)x
41.98
42.17
41.11
46.80
53.73
51.58
57.99
53.68
57.95
63.31
18.97
57.95
52.63
87
15.60
EV/EBITx
32.68
31.23
31.76
31.89
26.99
24.58
21.74
18.51
18.84
20.39
36.71
20.39
25.79
79
17.50
FCF yield (avg)%
25.37
24.28
23.21
25.84
25.86
27.06
26.74
27.08
26.59
27.64
4.25
27.06
26.22
46
16.50
FCF margin%
24.38
22.30
22.11
22.42
22.48
23.01
24.68
22.59
23.49
24.27
18.59
23.49
22.80
38
0.905
FCF / Net incomex
2.122
2.102
2.275
2.201
2.432
2.296
2.410
2.262
2.509
2.535
0.760
2.410
2.285
11
4.80
ROIC%
25.39
28.16
26.85
25.98
27.95
29.19
27.48
26.68
25.67
24.95
10.29
26.68
26.76
24
18.41
Return on equity%
29.07
29.27
28.99
30.74
33.12
33.34
33.60
35.57
36.70
33.93
29.27
33.93
33.23
14
21.05
Return on assets%
13.27
12.51
13.77
14.63
17.08
14.88
15.84
13.28
11.78
10.04
2.98
13.28
13.53
89
0.09
EPSzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.09
(3.26%)
0.05%
—
13.81
EPS growth%
0.40
0.40
0.40
3.01
3.61
2.36
1.42
2.94
2.79
5.23
23.00
2.79
2.58
60
0.03
Bookvalue per shzł
0.12
0.13
0.14
0.15
0.15
0.14
0.14
0.14
0.14
0.15
0.02
(0.03%)
3.18%
—
0.09
FCF per sharezł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
3.87%
2.38%
—
0.03
Dividend per shzł
0.03
0.02
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
(1.74%)
(2.63%)
—
2.05
Div yield (avg)%
7.21
9.55
12.10
12.19
14.27
16.69
19.66
22.14
19.80
18.24
17.25
19.66
15.48
77
25.23
Payout ratio%
10.23
8.34
10.76
10.50
11.56
11.25
9.87
7.03
8.14
5.28
5.53
8.14
10.05
68
24.89
Shares (diluted)M
31.94
31.87
31.21
37.20
39.31
43.26
48.13
51.49
54.65
65.57
23.66
10.78%
9.45%
92
5.69
Buyback yield%
2.28
1.07
0.40
0.40
0.40
0.92
1.10
1.63
0.55
0.40
17.98
0.92
0.74
26
0.566
D/E ratiox
2.054
2.032
2.030
2.168
2.534
2.661
2.913
3.321
3.893
3.969
1.315
3.321
2.597
24
0.826
Enterprise valuezł M
0.359
0.413
0.402
0.453
0.433
0.486
0.559
0.648
0.698
0.759
0.210
11.89%
9.08%
82
2.032
LT debtzł M
0.735
0.721
0.759
0.913
0.976
1.001
1.030
1.086
1.296
1.385
1.773
7.26%
8.36%
38
Cost of revenue
6.32%
1.00×
Operating expenses
6.16%
0.99×
Goodwill & intangibles
16.26%