3.319
Revenuezł M
6.243
6.238
6.338
6.389
6.405
6.364
6.246
6.378
6.234
6.209
3.565
(0.62%)
0.12%
53
29.41
Revenue growth%
28.98
30.26
29.73
32.00
30.40
30.39
27.90
27.71
26.17
28.49
7.77
27.90
29.36
65
13.79
Gross margin%
22.47
25.17
23.19
26.11
23.86
22.45
21.41
20.06
19.53
21.20
26.94
21.20
22.46
69
21.57
Operating margin%
8.44
9.67
11.01
13.93
16.45
17.51
16.68
17.98
19.06
20.08
12.17
17.98
16.56
41
14.18
Net margin%
7.68
6.72
3.81
5.40
7.70
8.06
7.78
8.88
10.91
7.93
17.55
8.06
7.74
66
36.82
P/E ratio (avg)x
14.34
13.65
13.82
14.69
14.30
16.71
16.89
18.31
21.18
20.64
13.26
18.31
15.70
18
25.17
EV/EBITx
9.289
9.740
9.812
10.33
10.73
11.30
11.77
10.83
12.26
12.96
18.85
11.77
10.78
68
17.00
FCF yield (avg)%
24.51
24.99
23.67
22.04
24.44
23.67
24.48
22.64
25.02
22.85
22.75
23.67
24.05
65
6.08
FCF margin%
18.38
17.85
15.07
17.33
19.51
16.91
17.07
16.75
16.79
17.64
17.08
16.91
17.20
30
1.705
FCF / Net incomex
0.996
1.052
1.012
1.039
1.065
1.102
1.276
1.448
1.516
1.595
1.024
1.448
1.084
49
11.06
ROIC%
1.72
0.40
2.40
3.16
4.07
4.79
2.60
3.61
5.97
5.84
13.92
4.79
3.39
55
11.20
Return on equity%
20.24
18.52
17.74
17.76
20.44
17.60
18.46
21.14
18.21
16.17
19.02
18.21
18.33
50
25.16
Return on assets%
24.38
25.56
27.73
25.75
27.77
27.13
30.10
32.23
34.10
36.68
17.26
32.23
27.75
62
0.20
EPSzł
0.06
0.06
0.07
0.06
0.06
0.06
0.06
0.06
0.07
0.08
0.21
4.25%
2.61%
—
18.85
EPS growth%
16.49
13.72
16.07
17.22
14.37
11.80
11.70
14.35
11.91
13.00
25.35
11.91
14.04
81
0.06
Bookvalue per shzł
0.08
0.08
0.08
0.09
0.10
0.10
0.09
0.10
0.11
0.12
0.21
3.75%
5.80%
—
0.04
FCF per sharezł
0.10
0.11
0.12
0.13
0.13
0.15
0.17
0.17
0.18
0.20
0.05
9.85%
8.29%
—
0.09
Dividend per shzł
0.17
0.16
0.16
0.17
0.15
0.17
0.15
0.16
0.17
0.18
0.03
2.73%
1.44%
—
15.75
Div yield (avg)%
14.69
15.21
12.32
9.99
9.80
10.73
11.03
9.99
10.76
13.70
18.65
10.76
10.89
11
25.03
Payout ratio%
7.90
9.93
10.22
7.28
9.79
9.09
11.08
12.90
11.81
14.28
5.06
11.81
10.08
65
11.42
Shares (diluted)M
8.349
7.714
8.340
7.758
8.268
7.691
6.570
5.969
5.476
5.492
11.24
(7.86%)
(5.08%)
18
15.82
Buyback yield%
21.23
18.44
16.38
16.23
14.05
13.33
10.35
13.00
10.72
11.90
25.29
11.90
13.69
72
1.340
D/E ratiox
0.582
0.542
0.514
0.468
0.426
0.378
0.343
0.365
0.317
0.294
0.880
0.343
0.402
21
6.722
Enterprise valuezł M
4.232
4.765
4.862
4.741
4.582
4.447
4.799
5.209
5.125
5.171
3.191
2.45%
3.01%
57
7.115
LT debtzł M
9.637
8.591
9.231
9.060
7.993
8.556
7.965
7.818
7.974
7.547
6.478
(1.14%)
(1.82%)
22
Cost of revenue
0.12%
1.00×
Operating expenses
(0.16%)
0.97×
Property and equipment
18.01%