2.116
Revenuezł M
4.270
4.708
5.007
5.496
5.974
6.521
7.179
7.650
8.342
9.165
2.319
8.94%
8.57%
58
6.21
Revenue growth%
27.24
26.05
23.43
22.98
25.62
27.20
27.72
27.55
27.55
25.26
25.45
27.55
26.63
53
9.35
Gross margin%
4.93
4.41
1.53
1.93
3.91
3.79
2.64
0.40
3.11
4.34
3.50
3.11
3.45
27
19.57
Operating margin%
22.04
24.52
27.12
27.37
26.04
23.29
25.39
26.05
27.27
27.98
20.16
26.05
26.05
23
28.97
Net margin%
1.04
0.40
2.64
1.65
1.37
2.56
2.88
2.65
1.01
0.40
28.88
2.56
1.51
28
7.633
P/E ratio (avg)x
49.15
46.89
50.30
55.73
53.75
59.94
57.60
64.57
63.99
73.11
17.95
63.99
56.67
15
23.16
EV/EBITx
50.81
56.52
62.21
71.45
81.04
81.78
92.94
95.39
106.6
108.9
21.57
95.39
81.41
34
3.73
FCF yield (avg)%
3.97
6.82
8.50
10.34
10.22
8.61
9.37
7.60
7.24
8.79
10.34
8.61
8.56
44
10.45
FCF margin%
25.97
26.27
25.18
27.99
28.53
26.38
26.83
28.37
27.93
27.83
2.39
27.83
27.33
15
0.433
FCF / Net incomex
0.706
0.708
0.657
0.596
0.623
0.584
0.515
0.553
0.502
0.477
1.663
0.515
0.590
63
22.50
ROIC%
0.40
0.40
0.40
2.19
1.32
0.40
0.97
2.12
1.45
1.15
23.84
1.15
1.06
83
2.97
Return on equity%
13.11
14.82
14.74
14.42
13.73
11.93
14.48
14.14
14.22
15.06
4.54
14.22
14.32
77
24.21
Return on assets%
11.28
12.11
13.12
14.52
11.86
9.49
8.17
6.18
5.31
6.75
19.38
6.75
10.39
83
0.13
EPSzł
0.16
0.16
0.17
0.17
0.15
0.14
0.12
0.12
0.10
0.09
0.14
(9.98%)
(5.14%)
—
16.89
EPS growth%
13.83
12.86
12.30
13.46
15.83
15.58
12.63
14.85
13.03
12.13
25.03
13.03
13.24
6
0.21
Bookvalue per shzł
0.19
0.20
0.22
0.24
0.24
0.23
0.24
0.23
0.22
0.24
0.06
(0.14%)
3.02%
—
0.24
FCF per sharezł
0.16
0.14
0.13
0.13
0.13
0.12
0.11
0.09
0.10
0.10
0.33
(5.09%)
(6.28%)
—
0.09
Dividend per shzł
0.09
0.08
0.08
0.08
0.07
0.06
0.06
0.06
0.06
0.05
0.16
(4.92%)
(5.42%)
—
16.07
Div yield (avg)%
9.43
10.23
11.16
11.49
9.07
11.97
12.02
9.91
9.60
8.79
9.06
9.91
10.07
27
9.86
Payout ratio%
28.24
27.27
25.20
25.17
27.25
27.31
26.17
28.37
27.16
27.71
15.18
27.31
27.26
10
16.14
Shares (diluted)M
18.05
20.53
22.52
21.34
20.93
20.15
22.01
20.35
23.00
24.79
16.45
3.44%
2.67%
76
29.99
Buyback yield%
7.22
9.22
8.67
6.73
6.92
5.03
6.48
6.85
7.81
10.81
18.46
6.85
7.07
38
0.534
D/E ratiox
1.211
1.140
1.215
1.329
1.429
1.587
1.458
1.426
1.624
1.616
0.866
1.587
1.428
44
6.872
Enterprise valuezł M
4.354
4.226
4.278
4.030
3.987
4.022
3.923
3.494
3.761
3.216
3.088
(4.21%)
(4.01%)
65
3.325
LT debtzł M
4.127
3.675
3.412
3.719
3.716
3.945
3.541
3.759
4.089
3.596
5.331
(0.66%)
(1.55%)
16
Cost of revenue
8.55%
1.00×
Operating expenses
8.28%
0.97×
Property and equipment
16.45%
Goodwill & intangibles
14.70%