0.526
Revenuezł M
0.726
0.779
0.823
0.864
0.918
0.968
1.005
1.051
1.119
1.196
0.570
5.43%
5.59%
5
19.17
Revenue growth%
7.48
8.44
7.18
4.60
7.04
9.33
7.30
8.26
8.06
5.94
10.08
8.06
7.39
56
28.61
Gross margin%
18.27
21.14
19.26
19.63
20.61
20.81
22.14
23.03
25.01
23.25
15.31
23.03
20.97
59
10.05
Operating margin%
17.79
17.24
15.57
16.42
15.25
16.14
17.75
20.40
18.27
16.98
11.94
17.75
17.11
44
14.77
Net margin%
3.20
4.33
6.37
9.17
8.47
6.41
8.35
5.87
5.15
2.32
7.37
5.87
6.12
73
29.71
P/E ratio (avg)x
40.92
37.94
41.44
45.07
51.13
47.20
53.32
56.33
62.50
64.47
35.86
56.33
49.17
91
27.56
EV/EBITx
45.53
53.41
64.22
73.30
81.26
79.23
89.33
101.2
113.2
120.7
33.94
101.2
80.25
18
20.00
FCF yield (avg)%
14.20
14.53
11.85
14.83
15.07
16.34
19.27
16.86
17.56
14.85
25.38
16.86
14.96
10
18.84
FCF margin%
21.32
19.88
20.80
22.91
20.42
18.24
15.32
17.62
18.42
19.05
7.57
18.24
19.46
33
1.665
FCF / Net incomex
0.535
0.479
0.446
0.471
0.442
0.470
0.492
0.464
0.477
0.511
0.734
0.477
0.474
76
15.73
ROIC%
30.02
30.33
29.63
29.64
30.83
31.61
32.30
33.58
33.88
30.89
2.30
32.30
30.86
17
21.46
Return on equity%
11.84
10.99
8.96
9.13
9.69
10.25
10.28
12.94
12.97
14.30
2.14
12.94
10.64
11
25.93
Return on assets%
29.56
27.37
29.33
31.15
28.32
28.38
26.05
26.12
23.49
22.16
12.01
26.05
27.85
71
0.05
EPSzł
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.05
0.05
0.05
0.05
9.27%
7.08%
—
27.68
EPS growth%
24.62
26.52
26.46
26.72
26.06
27.56
29.73
30.90
28.24
28.16
5.35
28.24
27.14
27
0.02
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.05
3.44%
2.67%
—
0.07
FCF per sharezł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.03
2.70%
0.29%
—
0.03
Dividend per shzł
0.05
0.05
0.05
0.05
0.06
0.06
0.07
0.07
0.07
0.08
0.03
4.38%
5.97%
—
21.33
Div yield (avg)%
23.03
22.47
19.48
19.39
18.12
18.38
18.17
20.03
18.05
20.81
8.95
18.38
19.43
65
7.33
Payout ratio%
0.40
0.40
0.40
2.29
4.26
2.76
2.67
3.35
0.76
2.10
2.16
2.67
2.19
29
16.30
Shares (diluted)M
16.99
15.46
14.07
15.46
17.38
19.33
21.64
21.96
24.10
23.40
16.62
6.12%
2.75%
81
24.52
Buyback yield%
9.22
10.28
12.42
9.57
11.44
10.81
11.81
11.45
12.36
14.87
26.44
11.81
11.44
36
1.423
D/E ratiox
2.929
2.904
3.370
3.929
4.238
4.897
5.054
5.618
6.190
7.232
1.111
5.618
4.568
90
1.038
Enterprise valuezł M
1.087
1.057
1.016
1.108
1.155
1.181
1.185
1.194
1.232
1.414
0.123
4.13%
2.73%
14
0.713
LT debtzł M
0.953
0.948
0.881
0.905
0.955
0.988
1.035
1.105
1.176
1.130
0.997
3.43%
2.08%
28
Cost of revenue
5.59%
1.00×
Operating expenses
5.73%
1.01×
Cash and investments
16.88%
Spread over hurdle
(6.00%)