1.541
Revenuezł M
2.477
2.615
2.804
3.044
3.235
3.482
3.681
3.924
4.251
4.490
1.581
6.78%
6.71%
88
10.10
Revenue growth%
17.81
15.25
14.04
13.80
15.00
14.12
11.77
10.12
9.34
8.02
21.51
10.12
13.92
35
9.87
Gross margin%
21.21
21.78
18.95
16.84
18.60
21.11
21.65
23.13
23.34
20.83
17.57
21.65
21.16
60
18.33
Operating margin%
20.12
18.99
16.77
16.65
14.60
12.56
14.73
17.20
17.28
17.56
28.57
17.20
16.99
74
28.65
Net margin%
10.36
11.12
12.31
12.02
10.72
10.76
7.79
9.54
10.91
12.61
19.02
10.76
10.84
44
30.75
P/E ratio (avg)x
38.00
38.99
38.85
33.99
35.63
39.41
40.61
42.99
38.54
37.72
30.29
39.41
38.70
25
20.40
EV/EBITx
26.14
26.84
30.35
31.98
31.18
32.69
36.15
39.78
38.84
42.51
17.99
38.84
32.33
43
21.51
FCF yield (avg)%
10.32
8.58
10.26
7.95
7.74
8.89
6.29
5.70
4.04
3.59
5.49
5.70
7.85
7
11.78
FCF margin%
27.08
28.55
28.26
25.44
23.07
24.04
24.78
22.16
19.45
21.09
5.63
22.16
24.41
93
0.966
FCF / Net incomex
0.188
0.172
0.155
0.136
0.138
0.134
0.135
0.129
0.134
0.142
1.536
0.134
0.137
49
5.59
ROIC%
4.72
4.51
3.77
1.51
0.75
0.40
2.95
0.94
2.61
3.48
16.46
2.61
2.78
80
7.59
Return on equity%
27.45
25.68
25.53
28.30
26.92
28.69
26.47
25.64
23.84
21.29
27.91
25.64
26.07
50
22.20
Return on assets%
23.10
24.74
27.70
27.09
28.89
29.02
31.51
32.99
34.70
34.14
4.36
32.99
28.96
84
0.03
EPSzł
0.08
0.08
0.08
0.09
0.09
0.08
0.08
0.10
0.11
0.13
0.04
9.13%
5.37%
—
23.41
EPS growth%
6.20
7.72
5.83
4.79
7.11
7.17
5.74
8.22
6.03
3.17
13.43
6.03
6.11
28
0.01
Bookvalue per shzł
0.05
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.05
1.69%
(1.03%)
—
0.07
FCF per sharezł
0.05
0.05
0.06
0.06
0.06
0.05
0.05
0.05
0.05
0.04
0.02
(6.07%)
(2.38%)
—
0.06
Dividend per shzł
0.06
0.06
0.06
0.06
0.06
0.07
0.07
0.08
0.07
0.06
0.01
0.32%
0.56%
—
17.38
Div yield (avg)%
23.98
24.60
26.01
27.14
29.13
31.46
29.88
32.56
33.55
32.90
10.82
32.56
29.50
18
12.50
Payout ratio%
14.88
13.20
13.90
12.30
12.41
10.43
10.03
8.54
6.63
5.25
23.78
8.54
11.37
85
34.69
Shares (diluted)M
59.40
60.30
62.15
59.09
65.77
67.82
65.47
65.86
65.04
63.99
34.14
(0.55%)
2.48%
19
8.80
Buyback yield%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
1.34
0.40
0.40
22.86
0.40
0.40
73
0.881
D/E ratiox
2.061
2.424
2.721
3.164
3.342
3.632
4.016
3.997
4.199
4.504
0.985
4.016
3.487
61
2.877
Enterprise valuezł M
0.542
0.595
0.614
0.621
0.628
0.630
0.669
0.735
0.860
0.837
1.377
5.93%
4.75%
25
0.632
LT debtzł M
0.822
0.946
0.942
0.947
1.083
1.121
1.144
1.165
1.370
1.634
2.197
8.58%
7.33%
89
Cost of revenue
6.79%
1.01×
Operating expenses
5.74%
0.91×
Goodwill & intangibles
17.61%
Property and equipment
16.28%