0.196
Revenuezł M
0.390
0.395
0.406
0.415
0.428
0.439
0.445
0.449
0.452
0.462
0.207
1.54%
2.00%
68
29.43
Revenue growth%
13.92
16.34
16.63
18.21
17.74
19.52
16.71
17.10
19.90
18.95
12.54
18.95
17.42
7
4.99
Gross margin%
0.40
3.17
2.15
4.74
6.68
8.89
11.79
14.38
12.44
11.32
20.99
11.79
7.79
60
25.43
Operating margin%
23.60
24.25
25.86
27.91
26.51
24.66
25.64
23.29
24.37
26.71
24.03
24.66
25.15
47
11.58
Net margin%
17.79
18.74
17.12
15.67
15.89
16.72
15.84
16.75
17.19
18.10
2.14
16.75
16.93
75
27.57
P/E ratio (avg)x
13.19
14.74
15.32
16.67
16.56
15.44
17.12
19.37
20.04
18.50
6.203
18.50
16.61
32
16.32
EV/EBITx
12.20
13.23
12.72
13.67
13.74
14.11
16.02
17.44
17.17
19.19
7.751
17.17
13.93
12
12.27
FCF yield (avg)%
1.80
1.66
0.40
1.47
3.43
1.47
2.22
3.63
5.52
5.71
16.01
3.63
2.01
83
25.36
FCF margin%
25.18
23.91
22.22
22.82
22.81
21.29
22.40
19.90
20.35
22.66
20.20
21.29
22.53
69
0.569
FCF / Net incomex
1.960
2.000
2.287
2.673
3.147
3.574
3.966
4.243
4.763
5.694
0.132
4.243
3.360
61
12.67
ROIC%
8.24
8.17
8.26
10.10
8.27
6.69
8.06
9.10
7.01
7.12
10.21
7.12
8.21
46
11.36
Return on equity%
6.32
4.82
2.48
2.25
1.69
1.76
2.86
1.63
0.40
2.37
3.79
1.76
2.31
84
21.91
Return on assets%
12.27
12.57
13.21
10.36
12.78
12.35
11.66
9.90
7.84
10.60
2.50
10.60
11.97
86
0.05
EPSzł
0.05
0.06
0.06
0.06
0.06
0.06
0.05
0.05
0.05
0.06
0.05
(1.67%)
0.32%
—
22.96
EPS growth%
25.28
22.70
22.62
22.51
24.03
26.35
28.05
25.79
23.43
22.32
25.70
25.79
23.73
10
0.03
Bookvalue per shzł
0.08
0.09
0.08
0.10
0.09
0.09
0.09
0.08
0.08
0.07
0.03
(4.10%)
(0.41%)
—
0.08
FCF per sharezł
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.05
0.06
0.06
0.01
2.37%
7.83%
—
0.05
Dividend per shzł
0.14
0.16
0.17
0.19
0.19
0.19
0.19
0.19
0.19
0.20
0.08
1.39%
4.64%
—
7.52
Div yield (avg)%
17.68
15.97
13.64
11.28
9.31
6.78
6.45
5.90
5.30
5.56
23.58
5.90
8.04
54
14.06
Payout ratio%
18.33
19.36
20.06
19.80
21.04
22.43
21.55
22.85
24.23
23.36
5.58
22.85
21.30
82
2.131
Shares (diluted)M
1.814
2.030
2.225
2.335
2.576
2.475
2.530
2.747
2.962
3.249
2.146
4.76%
4.91%
30
15.40
Buyback yield%
0.40
0.40
1.65
0.40
1.07
1.66
0.66
0.45
0.40
3.11
3.10
0.66
0.56
91
1.171
D/E ratiox
0.811
0.875
0.922
0.957
0.960
1.115
1.161
1.199
1.216
1.199
1.789
1.199
1.038
31
0.116
Enterprise valuezł M
0.414
0.492
0.468
0.478
0.468
0.452
0.492
0.581
0.616
0.676
0.503
7.65%
6.25%
86
0.374
LT debtzł M
0.568
0.577
0.610
0.636
0.598
0.579
0.631
0.651
0.601
0.552
0.404
(1.62%)
(1.22%)
40
Cost of revenue
1.84%
0.98×
Operating expenses
1.71%
0.97×
Property and equipment
17.47%
Spread over hurdle
(2.39%)