0.473
Revenuezł M
0.387
0.393
0.397
0.411
0.420
0.433
0.435
0.447
0.462
0.479
0.507
2.64%
2.51%
50
26.62
Revenue growth%
28.25
27.37
24.84
25.23
23.90
23.25
21.36
23.11
22.51
21.73
19.71
22.51
23.58
24
10.12
Gross margin%
23.74
24.15
22.86
24.01
25.32
22.94
24.98
27.69
27.57
25.25
18.64
25.25
24.57
70
8.68
Operating margin%
28.40
28.48
25.49
28.40
28.22
30.31
28.35
31.21
30.06
29.10
19.63
30.06
28.44
77
12.73
Net margin%
24.45
22.66
23.25
22.74
20.48
21.10
22.12
20.39
21.77
21.50
26.01
21.50
21.95
70
30.43
P/E ratio (avg)x
52.87
62.08
73.43
82.98
91.39
93.70
104.4
115.5
136.0
163.2
22.86
115.5
92.55
89
22.10
EV/EBITx
28.92
29.58
27.92
30.11
31.33
27.30
25.24
27.29
28.14
27.78
19.98
27.30
28.03
27
8.50
FCF yield (avg)%
25.24
24.40
26.18
24.98
23.35
24.74
26.48
27.67
25.96
28.11
9.71
26.48
25.60
89
17.00
FCF margin%
21.41
21.16
20.69
20.76
18.21
19.66
20.48
21.11
21.80
20.56
23.39
20.56
20.73
76
0.158
FCF / Net incomex
0.659
0.670
0.783
0.761
0.788
0.882
1.027
1.192
1.381
1.385
0.358
1.192
0.835
92
9.23
ROIC%
20.17
17.63
15.58
14.18
16.14
14.32
15.65
14.88
16.15
19.01
21.26
15.65
15.89
7
20.50
Return on equity%
8.37
8.85
9.61
7.60
9.92
10.38
12.44
10.53
12.82
13.54
27.54
12.44
10.15
46
29.57
Return on assets%
1.60
1.15
4.03
5.52
6.93
4.35
2.33
2.02
0.40
2.19
18.31
2.19
2.26
62
0.01
EPSzł
—
—
—
—
—
—
—
—
—
—
0.01
(3.76%)
(4.37%)
—
27.52
EPS growth%
21.53
19.72
18.12
20.38
22.75
20.63
20.67
20.11
22.13
22.51
28.25
20.67
20.65
69
0.01
Bookvalue per shzł
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.06
0.01
10.81%
8.22%
—
0.01
FCF per sharezł
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
6.92%
5.30%
—
0.02
Dividend per shzł
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(8.77%)
(5.54%)
—
26.75
Div yield (avg)%
12.24
12.20
14.68
11.69
10.37
8.20
6.94
9.29
10.95
13.57
20.60
9.29
11.32
34
21.35
Payout ratio%
23.37
21.21
22.91
21.91
22.11
21.06
19.67
18.12
16.24
16.13
16.40
18.12
21.14
42
19.01
Shares (diluted)M
16.09
17.57
16.63
15.80
17.06
17.34
17.13
15.33
16.22
17.29
18.99
0.27%
1.07%
62
27.65
Buyback yield%
23.25
25.58
27.68
25.72
23.32
23.64
24.60
23.15
22.82
24.24
23.41
23.64
23.94
12
0.613
D/E ratiox
0.978
0.972
1.101
1.080
0.978
1.036
1.114
1.165
1.245
1.334
1.511
1.165
1.091
47
0.059
Enterprise valuezł M
0.547
0.588
0.608
0.583
0.613
0.626
0.652
0.713
0.752
0.797
0.194
5.40%
4.34%
56
0.370
LT debtzł M
0.086
0.088
0.089
0.099
0.102
0.095
0.096
0.101
0.096
0.103
0.214
0.22%
1.08%
43
Cost of revenue
2.73%
1.02×
Operating expenses
2.20%
0.97×
Goodwill & intangibles
17.73%
Spread over hurdle
21.57%