0.700
Revenuezł M
0.475
0.494
0.533
0.575
0.617
0.669
0.706
0.735
0.795
0.861
0.742
6.90%
6.95%
47
6.04
Revenue growth%
26.83
29.78
31.44
34.11
31.76
31.53
30.04
32.46
32.83
35.25
13.26
32.46
31.65
9
5.03
Gross margin%
15.79
13.06
11.10
14.01
15.02
12.80
10.71
10.62
10.23
9.36
19.53
10.62
11.95
62
9.78
Operating margin%
22.50
21.07
23.66
23.10
23.86
24.48
23.38
21.59
21.56
23.36
23.00
23.36
23.23
13
20.84
Net margin%
14.93
14.65
15.30
14.63
16.18
14.65
16.21
15.66
13.58
13.04
27.10
14.65
14.79
41
30.50
P/E ratio (avg)x
18.93
21.49
24.27
22.99
21.99
23.61
23.17
22.12
21.92
20.37
10.29
22.12
22.06
12
37.24
EV/EBITx
8.917
8.952
9.319
8.311
8.291
8.541
7.912
7.818
7.387
7.830
37.95
7.830
8.301
88
14.37
FCF yield (avg)%
7.25
9.85
12.51
15.09
15.24
16.06
16.59
14.92
14.62
11.62
26.27
14.92
14.77
55
22.62
FCF margin%
5.58
3.35
3.08
3.54
4.01
6.63
6.16
5.95
3.11
4.40
8.20
5.95
4.21
91
0.348
FCF / Net incomex
0.358
0.329
0.376
0.405
0.409
0.395
0.364
0.407
0.434
0.456
0.648
0.407
0.400
88
24.19
ROIC%
12.21
12.46
12.31
10.14
10.95
10.59
8.95
9.16
7.94
10.74
21.88
9.16
10.67
64
22.79
Return on equity%
3.14
5.83
8.24
7.53
7.38
7.78
5.80
8.05
5.77
4.21
6.69
5.80
6.61
63
18.86
Return on assets%
5.73
4.69
4.55
3.29
1.46
0.40
1.48
0.40
0.89
2.78
3.52
0.89
2.13
44
0.09
EPSzł
0.28
0.31
0.33
0.36
0.40
0.42
0.49
0.49
0.55
0.56
0.10
6.94%
8.01%
—
12.65
EPS growth%
28.22
26.09
26.16
23.76
21.84
22.14
22.84
23.40
24.30
25.46
6.52
23.40
24.03
13
0.12
Bookvalue per shzł
0.19
0.17
0.18
0.18
0.17
0.19
0.17
0.18
0.17
0.18
0.16
1.69%
(0.04%)
—
0.07
FCF per sharezł
0.22
0.25
0.28
0.29
0.27
0.32
0.36
0.36
0.41
0.45
0.17
10.30%
9.28%
—
0.14
Dividend per shzł
0.03
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.12
(0.74%)
(2.51%)
—
25.42
Div yield (avg)%
1.33
0.40
0.40
0.40
0.40
0.40
2.76
2.08
4.17
1.74
6.61
2.08
0.86
67
28.25
Payout ratio%
0.43
0.96
3.13
1.78
2.85
2.74
0.40
3.24
3.65
6.52
3.47
3.24
2.79
36
2.307
Shares (diluted)M
1.984
1.822
1.831
1.895
1.914
1.695
1.717
1.617
1.793
1.584
2.389
(3.72%)
(2.03%)
6
28.37
Buyback yield%
10.57
7.59
7.96
9.47
9.40
10.79
12.28
14.77
12.18
9.65
26.51
12.18
10.11
82
1.462
D/E ratiox
1.664
1.691
1.717
2.047
2.282
2.494
2.519
2.537
2.749
2.818
0.997
2.537
2.388
61
0.981
Enterprise valuezł M
0.267
0.297
0.312
0.304
0.307
0.290
0.291
0.293
0.293
0.295
0.688
(0.80%)
0.17%
49
0.423
LT debtzł M
0.751
0.881
1.027
1.151
1.255
1.460
1.591
1.890
1.819
2.137
0.410
11.24%
11.06%
88
Cost of revenue
6.83%
0.99×
Operating expenses
6.50%
0.96×
Goodwill & intangibles
14.36%
Spread over hurdle
(1.81%)