0.369
Revenuezł M
0.280
0.297
0.317
0.334
0.346
0.364
0.384
0.411
0.432
0.453
0.403
5.57%
5.43%
40
20.36
Revenue growth%
28.88
27.94
27.66
28.75
27.79
29.21
27.73
26.84
26.56
29.17
14.33
27.73
27.87
60
23.17
Gross margin%
31.49
31.92
30.44
32.45
30.28
29.58
30.97
31.83
30.08
32.88
28.10
30.97
31.23
66
18.14
Operating margin%
25.48
28.14
28.15
25.93
23.10
24.23
25.71
28.17
26.50
25.02
27.65
25.71
25.82
32
8.28
Net margin%
14.86
16.68
16.60
19.52
21.18
23.44
23.41
23.10
20.26
20.08
25.66
23.10
20.17
18
34.33
P/E ratio (avg)x
20.10
19.56
20.37
19.92
19.71
18.44
20.84
21.65
25.09
25.25
21.22
21.65
20.24
73
24.39
EV/EBITx
33.45
33.22
33.85
37.20
38.98
37.16
35.90
40.39
40.62
45.52
34.62
40.39
37.18
48
10.48
FCF yield (avg)%
15.66
17.68
19.74
22.07
21.33
18.86
17.94
18.08
16.49
17.90
10.03
17.94
18.01
87
10.87
FCF margin%
19.61
20.18
21.10
21.88
23.15
24.25
26.80
24.03
24.60
25.03
28.81
24.60
23.59
36
1.719
FCF / Net incomex
0.549
0.574
0.592
0.528
0.535
0.513
0.534
0.475
0.414
0.367
1.422
0.475
0.531
19
9.56
ROIC%
18.56
16.39
14.50
13.60
14.45
17.15
17.37
17.70
16.09
16.57
20.51
17.15
16.48
64
21.27
Return on equity%
24.18
22.05
19.12
16.85
15.30
16.89
17.18
19.59
18.32
15.89
17.87
17.18
17.75
66
5.30
Return on assets%
26.36
28.50
26.54
26.19
24.68
26.18
23.73
22.37
22.65
25.23
6.85
23.73
25.70
10
0.02
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.02
3.61%
0.45%
—
4.18
EPS growth%
15.30
13.45
11.91
10.59
8.94
11.48
13.23
14.57
14.87
16.80
7.28
14.57
13.34
78
0.02
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.03
(2.96%)
(4.19%)
—
0.02
FCF per sharezł
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.02
6.53%
6.25%
—
0.03
Dividend per shzł
0.02
0.02
0.03
0.03
0.04
0.03
0.04
0.05
0.06
0.06
0.02
11.84%
11.89%
—
25.67
Div yield (avg)%
26.60
25.48
24.77
23.96
26.77
29.32
31.82
32.47
30.08
28.56
21.15
30.08
27.67
36
4.35
Payout ratio%
21.45
19.24
18.95
18.05
15.28
14.59
13.69
15.20
17.92
19.24
27.00
15.20
17.98
59
8.478
Shares (diluted)M
12.09
12.33
12.50
14.48
16.58
17.42
16.87
19.50
19.87
21.72
8.760
5.55%
7.69%
85
13.81
Buyback yield%
2.28
3.92
5.82
7.05
6.61
6.62
8.41
6.61
3.82
1.29
11.44
6.61
6.21
89
1.465
D/E ratiox
2.397
2.569
2.600
3.011
3.065
3.194
3.783
3.763
4.444
4.503
1.401
3.783
3.129
41
0.281
Enterprise valuezł M
0.142
0.163
0.181
0.198
0.192
0.225
0.247
0.243
0.239
0.270
0.361
7.05%
7.22%
15
0.221
LT debtzł M
0.047
0.051
0.049
0.052
0.055
0.056
0.059
0.063
0.070
0.071
0.311
5.32%
4.62%
65
Cost of revenue
5.02%
0.96×
Operating expenses
5.71%
1.03×
Property and equipment
22.76%
Cash and investments
17.11%