6.372
Revenuezł M
6.634
6.688
6.852
7.025
6.989
7.222
7.465
7.694
7.902
7.839
6.701
2.32%
1.85%
77
9.04
Revenue growth%
18.90
19.75
17.83
16.82
19.15
19.16
20.45
19.61
17.27
16.92
24.23
19.16
19.03
93
14.31
Gross margin%
7.21
6.56
6.55
8.41
10.80
9.53
8.83
10.14
11.69
14.50
28.64
10.14
9.18
28
8.59
Operating margin%
8.02
8.54
7.38
5.83
4.22
2.79
2.50
2.32
5.12
2.86
8.28
2.79
4.67
15
21.88
Net margin%
22.86
25.72
25.88
24.19
25.46
22.78
25.28
22.70
20.69
19.07
26.91
22.70
23.52
11
35.91
P/E ratio (avg)x
21.71
23.75
25.34
28.13
28.56
29.22
33.85
37.63
40.85
49.50
27.24
37.63
28.89
34
27.56
EV/EBITx
27.11
27.87
24.51
26.60
25.05
26.97
26.69
27.09
23.72
24.45
33.51
26.69
26.65
84
27.38
FCF yield (avg)%
25.80
24.35
23.67
22.52
24.29
25.10
27.82
29.62
29.26
29.46
27.96
29.26
25.45
53
10.54
FCF margin%
10.94
10.28
11.42
12.15
11.02
9.57
11.33
9.87
11.74
12.26
19.57
11.33
11.18
44
1.067
FCF / Net incomex
0.303
0.267
0.278
0.290
0.303
0.288
0.251
0.261
0.259
0.235
1.281
0.259
0.273
20
18.16
ROIC%
26.70
26.87
25.26
23.93
25.69
25.77
25.77
28.48
30.36
31.93
24.02
28.48
26.24
85
19.57
Return on equity%
23.80
25.11
25.38
27.64
28.24
25.34
26.18
27.52
25.77
23.32
4.13
25.77
25.58
95
2.79
Return on assets%
11.06
12.54
11.40
8.81
6.09
7.73
9.08
10.39
10.54
9.39
23.99
9.39
9.89
9
0.16
EPSzł
0.15
0.18
0.20
0.23
0.23
0.26
0.29
0.33
0.35
0.37
0.18
9.61%
9.80%
—
4.55
EPS growth%
6.80
5.42
3.40
2.02
2.03
1.15
0.40
0.40
0.72
0.40
29.30
0.40
1.58
17
0.16
Bookvalue per shzł
0.05
0.05
0.06
0.06
0.07
0.07
0.08
0.08
0.09
0.09
0.21
3.70%
5.71%
—
0.07
FCF per sharezł
0.31
0.30
0.34
0.32
0.34
0.33
0.31
0.32
0.32
0.34
0.19
(0.35%)
2.19%
—
0.19
Dividend per shzł
0.18
0.19
0.22
0.23
0.23
0.27
0.29
0.32
0.33
0.32
0.18
6.24%
5.50%
—
22.65
Div yield (avg)%
24.17
25.57
26.92
28.98
26.72
24.86
23.16
20.25
21.92
20.18
26.96
21.92
24.52
49
8.26
Payout ratio%
29.45
27.12
29.49
27.04
28.41
26.44
23.78
25.42
22.97
21.71
15.80
23.78
26.74
65
32.01
Shares (diluted)M
30.97
31.38
34.26
31.10
31.98
32.26
28.78
29.49
27.50
29.06
31.98
(1.90%)
(0.66%)
41
12.47
Buyback yield%
22.61
25.46
27.59
24.99
23.28
21.18
20.84
21.66
19.61
21.78
5.89
21.18
22.19
55
0.657
D/E ratiox
1.888
2.174
2.474
2.597
2.975
3.052
3.227
3.394
3.769
4.038
0.250
3.394
3.014
25
8.381
Enterprise valuezł M
1.147
1.188
1.258
1.337
1.364
1.344
1.430
1.687
1.735
1.836
5.472
6.13%
5.81%
94
3.857
LT debtzł M
8.282
9.160
9.052
10.85
11.13
12.12
13.95
14.04
16.07
18.85
8.045
11.12%
8.47%
51
Cost of revenue
1.75%
0.99×
Operating expenses
1.97%
1.01×
Property and equipment
17.23%
Spread over hurdle
(4.83%)