2.767
Revenuezł M
5.395
5.307
5.380
5.337
5.363
5.375
5.537
5.444
5.505
5.504
2.931
0.52%
0.20%
41
5.95
Revenue growth%
28.38
28.73
30.15
29.56
26.88
25.12
22.98
23.52
25.07
25.85
28.48
25.07
26.36
69
14.42
Gross margin%
4.90
4.41
6.35
9.18
7.55
6.98
7.45
6.80
9.32
7.32
9.32
7.32
7.15
42
19.60
Operating margin%
15.75
13.59
16.19
19.10
19.02
20.62
20.80
22.71
25.60
24.78
17.91
22.71
19.86
62
11.97
Net margin%
14.41
17.24
19.25
19.81
19.66
22.37
21.68
22.53
24.24
25.84
3.41
22.53
20.75
93
28.50
P/E ratio (avg)x
33.01
28.42
29.67
29.85
30.89
31.04
28.72
28.47
25.01
23.29
17.99
28.47
29.19
93
19.02
EV/EBITx
31.46
28.58
29.19
32.94
30.97
32.70
35.49
38.26
42.05
40.40
7.032
38.26
32.82
44
11.11
FCF yield (avg)%
13.06
14.73
13.55
15.98
14.13
15.54
14.34
12.47
15.17
16.61
13.94
15.17
14.54
45
9.11
FCF margin%
24.61
24.29
26.32
24.05
24.11
25.21
27.03
24.53
22.69
23.64
7.03
24.53
24.41
80
0.557
FCF / Net incomex
1.163
1.248
1.269
1.178
1.241
1.187
1.308
1.268
1.354
1.522
1.451
1.308
1.258
45
14.00
ROIC%
26.80
26.33
26.46
25.05
25.42
22.89
22.53
25.38
26.00
28.18
26.90
25.38
25.71
45
19.49
Return on equity%
16.81
15.55
12.61
12.84
13.07
15.02
13.76
11.58
9.08
12.03
27.47
12.03
12.96
17
7.15
Return on assets%
25.44
23.67
22.11
21.33
24.19
24.01
21.03
21.14
22.07
22.44
27.49
22.07
22.28
95
0.08
EPSzł
0.05
0.04
0.05
0.05
0.04
0.05
0.04
0.05
0.05
0.05
0.09
1.60%
1.15%
—
2.09
EPS growth%
21.28
22.71
25.39
24.71
26.39
26.30
25.25
26.33
27.30
25.29
28.74
26.30
25.34
71
0.04
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.04
1.42%
3.46%
—
0.07
FCF per sharezł
0.09
0.10
0.10
0.11
0.11
0.12
0.12
0.14
0.14
0.16
0.10
7.21%
7.07%
—
0.03
Dividend per shzł
0.13
0.14
0.15
0.16
0.16
0.16
0.17
0.19
0.21
0.19
0.07
3.59%
5.08%
—
12.19
Div yield (avg)%
5.38
5.79
8.62
6.20
5.65
8.23
9.74
9.95
9.12
11.96
5.84
9.74
8.43
92
13.53
Payout ratio%
25.60
22.79
25.17
22.36
25.06
25.96
26.46
23.60
23.19
21.09
5.66
23.60
24.33
81
24.82
Shares (diluted)M
23.11
21.07
20.19
21.68
21.97
22.51
19.30
18.37
19.63
19.31
25.04
(2.55%)
(1.37%)
59
15.36
Buyback yield%
7.75
6.12
7.65
5.07
5.86
8.06
10.47
11.31
13.55
13.71
12.53
11.31
7.90
14
0.532
D/E ratiox
0.750
0.849
0.968
0.898
0.994
0.970
0.959
0.919
0.974
0.997
0.875
0.970
0.964
57
2.838
Enterprise valuezł M
4.849
5.175
5.343
6.225
6.388
6.030
6.608
7.097
6.664
6.309
2.915
(0.25%)
3.10%
24
3.700
LT debtzł M
3.493
3.829
4.162
4.641
4.459
5.032
5.920
6.220
6.901
7.126
4.446
9.83%
8.17%
76
Cost of revenue
0.20%
1.00×
Operating expenses
0.08%
0.99×
Goodwill & intangibles
15.95%
Spread over hurdle
14.04%