0.516
Revenuezł M
0.359
0.377
0.395
0.426
0.464
0.485
0.522
0.562
0.591
0.631
0.527
6.36%
6.47%
33
26.94
Revenue growth%
20.68
19.25
19.72
22.35
25.27
27.59
25.52
27.44
28.78
27.28
27.34
27.44
25.39
70
3.73
Gross margin%
37.70
34.86
36.76
36.29
38.54
40.10
38.96
37.88
39.17
40.58
2.89
39.17
38.21
27
25.97
Operating margin%
15.89
15.90
14.70
11.87
14.75
17.57
14.82
15.41
15.76
14.03
14.02
15.41
15.12
19
7.77
Net margin%
26.47
29.12
27.19
28.26
26.27
26.36
27.86
29.42
28.89
29.47
9.66
28.89
28.06
67
15.14
P/E ratio (avg)x
22.66
23.64
23.37
25.03
23.33
21.50
19.12
19.38
21.08
22.24
18.51
21.08
22.45
61
25.53
EV/EBITx
7.413
6.728
6.244
6.191
5.821
5.419
4.952
4.687
4.870
4.652
32.49
4.870
5.620
25
6.08
FCF yield (avg)%
16.51
19.27
18.09
16.80
17.56
19.31
17.22
17.07
17.81
15.63
7.74
17.22
17.39
59
28.34
FCF margin%
15.71
14.19
13.53
15.08
16.37
19.30
18.37
18.29
17.04
15.10
14.22
18.29
16.04
18
1.115
FCF / Net incomex
1.556
1.736
2.024
2.370
2.777
2.725
2.986
3.413
3.236
3.713
0.350
3.236
2.751
50
4.00
ROIC%
15.73
16.14
16.48
14.24
15.81
15.88
13.71
13.34
13.60
11.86
11.04
13.60
14.98
6
4.83
Return on equity%
28.62
28.73
27.02
27.36
29.86
29.84
30.04
29.22
27.18
28.23
14.38
29.22
28.68
29
15.54
Return on assets%
26.96
28.01
28.51
26.60
28.42
28.98
29.44
29.01
29.71
28.79
11.29
29.01
28.65
20
0.12
EPSzł
0.09
0.10
0.08
0.08
0.08
0.07
0.07
0.07
0.06
0.06
0.13
(6.30%)
(3.99%)
—
11.82
EPS growth%
4.91
1.91
4.31
6.50
6.38
9.16
10.21
9.58
9.75
7.90
19.59
9.58
7.20
31
0.16
Bookvalue per shzł
0.24
0.21
0.22
0.19
0.18
0.15
0.14
0.15
0.14
0.12
0.24
(7.65%)
(7.35%)
—
0.17
FCF per sharezł
0.16
0.17
0.20
0.19
0.23
0.26
0.31
0.36
0.42
0.43
0.18
13.46%
10.33%
—
0.04
Dividend per shzł
0.19
0.19
0.20
0.19
0.21
0.23
0.22
0.21
0.21
0.21
0.17
0.14%
1.49%
—
2.10
Div yield (avg)%
16.75
19.28
20.56
20.44
19.37
20.95
19.58
18.72
16.58
14.26
12.02
18.72
19.32
47
29.48
Payout ratio%
18.20
20.19
22.14
22.54
23.66
23.70
21.46
24.34
23.87
23.59
26.03
23.70
23.06
20
3.020
Shares (diluted)M
4.501
4.391
4.585
5.190
5.669
5.792
6.145
6.600
7.799
8.521
2.977
8.49%
6.14%
15
9.68
Buyback yield%
32.02
31.68
29.04
27.38
29.32
31.33
29.12
27.83
25.76
23.13
15.06
27.83
29.08
13
1.491
D/E ratiox
1.217
1.145
1.075
1.088
1.178
1.065
1.049
1.117
1.048
1.037
0.330
1.049
1.082
9
0.088
Enterprise valuezł M
0.342
0.320
0.346
0.386
0.403
0.430
0.407
0.408
0.392
0.398
0.160
(0.23%)
1.17%
62
0.225
LT debtzł M
0.737
0.723
0.814
0.828
0.842
0.822
0.909
0.995
0.971
0.966
0.395
2.78%
4.36%
54
Cost of revenue
6.24%
0.98×
Operating expenses
6.97%
1.05×
Property and equipment
20.54%
Spread over hurdle
(5.85%)