1.225
Revenuezł M
0.909
0.982
1.059
1.120
1.226
1.296
1.427
1.523
1.635
1.785
1.282
7.81%
7.99%
89
6.85
Revenue growth%
2.60
4.65
6.20
3.36
3.39
4.18
1.73
0.89
0.48
1.23
3.74
1.23
2.98
67
7.64
Gross margin%
28.24
28.18
27.46
28.11
28.72
29.06
30.48
30.34
29.19
30.94
10.68
30.34
28.89
74
21.27
Operating margin%
2.42
5.04
6.85
6.14
5.68
5.12
4.59
6.34
6.20
5.24
25.22
5.24
5.46
87
23.58
Net margin%
26.47
25.64
23.11
21.45
21.07
23.68
24.35
25.20
26.97
29.82
20.43
25.20
24.78
53
34.50
P/E ratio (avg)x
32.75
36.26
35.80
35.68
39.38
42.29
47.74
46.53
52.62
51.12
14.51
47.74
40.84
74
8.066
EV/EBITx
10.14
11.27
12.58
13.57
13.22
13.84
15.35
14.53
14.02
14.24
35.39
14.24
13.71
75
13.76
FCF yield (avg)%
18.78
16.43
16.65
14.07
13.46
13.33
13.16
13.63
15.42
14.97
23.92
13.63
14.52
50
23.16
FCF margin%
0.40
2.99
4.73
4.20
1.23
1.96
4.18
1.22
1.43
1.45
18.33
1.45
1.70
54
0.152
FCF / Net incomex
2.171
2.535
2.648
2.721
2.588
2.935
3.319
3.327
3.926
4.381
1.674
3.327
2.828
77
24.93
ROIC%
9.48
9.54
7.87
6.63
3.77
3.61
2.50
3.81
4.43
7.13
19.92
3.81
5.53
93
28.52
Return on equity%
11.26
10.26
7.47
9.55
7.41
7.23
6.21
8.60
11.30
8.79
22.91
8.60
8.70
85
15.43
Return on assets%
32.05
32.19
30.72
31.68
31.24
29.69
28.59
26.12
23.28
25.17
22.25
26.12
30.21
43
0.12
EPSzł
0.13
0.11
0.10
0.09
0.08
0.07
0.07
0.07
0.07
0.07
0.13
(1.14%)
(5.67%)
—
2.41
EPS growth%
22.01
23.57
21.99
20.42
19.57
22.41
21.90
23.18
20.21
20.84
24.42
21.90
21.94
8
0.41
Bookvalue per shzł
0.34
0.30
0.28
0.29
0.25
0.24
0.22
0.19
0.17
0.17
0.23
(7.53%)
(6.86%)
—
0.27
FCF per sharezł
0.22
0.22
0.25
0.27
0.29
0.28
0.26
0.24
0.26
0.28
0.64
(0.65%)
1.99%
—
0.10
Dividend per shzł
0.74
0.77
0.74
0.78
0.79
0.82
0.81
0.94
1.06
1.17
0.41
8.14%
4.44%
—
6.14
Div yield (avg)%
6.43
4.17
5.91
8.66
8.14
10.12
7.53
9.83
9.88
10.88
12.04
9.88
8.40
63
15.57
Payout ratio%
24.27
21.35
24.19
26.91
24.44
24.38
25.62
28.39
27.71
26.29
5.82
26.29
25.03
9
1.966
Shares (diluted)M
1.419
1.214
1.308
1.222
1.120
1.069
1.040
1.120
0.949
0.955
1.919
(3.14%)
(3.76%)
59
7.64
Buyback yield%
18.59
16.69
14.79
15.75
14.53
11.63
9.67
7.57
8.96
8.31
3.43
8.96
13.08
84
1.203
D/E ratiox
1.409
1.633
1.790
1.780
1.840
1.922
2.036
2.222
2.157
2.341
0.843
2.157
1.881
42
0.427
Enterprise valuezł M
0.681
0.667
0.659
0.580
0.587
0.502
0.511
0.536
0.533
0.514
0.142
(2.60%)
(2.85%)
56
0.549
LT debtzł M
0.632
0.714
0.693
0.794
0.729
0.760
0.767
0.862
0.798
0.879
0.676
3.80%
4.43%
91
Cost of revenue
7.95%
1.00×
Operating expenses
7.98%
1.00×
Cash and investments
16.83%
Spread over hurdle
12.45%