4.685
Revenuezł M
6.574
6.940
7.102
7.192
7.505
7.665
7.894
8.079
8.338
8.718
5.231
3.04%
3.28%
41
23.58
Revenue growth%
4.25
3.21
6.12
8.82
6.51
7.87
9.15
11.90
9.71
11.55
19.18
9.71
8.34
48
5.27
Gross margin%
2.15
1.31
0.40
2.07
2.67
4.09
2.30
3.03
1.42
3.78
3.66
3.03
2.23
47
2.24
Operating margin%
10.28
8.50
5.90
4.43
1.67
0.40
0.40
1.82
1.16
2.74
19.59
1.16
2.28
81
23.46
Net margin%
24.09
26.13
28.67
30.39
31.31
29.78
28.55
26.29
29.15
29.59
18.22
29.15
28.91
66
32.92
P/E ratio (avg)x
55.47
65.82
74.90
89.74
102.1
114.1
124.9
130.1
140.6
170.6
33.83
130.1
108.1
35
26.58
EV/EBITx
15.21
17.00
16.75
18.41
17.29
18.95
19.11
20.01
22.36
22.93
15.99
20.01
18.68
25
23.86
FCF yield (avg)%
31.18
29.67
31.96
31.93
34.09
36.37
33.82
34.48
36.34
34.93
11.61
34.93
33.95
64
11.21
FCF margin%
23.18
22.45
20.41
23.00
23.00
23.58
21.74
20.65
23.51
25.44
15.54
23.51
23.00
35
0.784
FCF / Net incomex
1.457
1.482
1.717
1.986
1.969
2.289
2.301
2.369
2.442
2.313
1.249
2.313
2.138
6
27.03
ROIC%
11.46
10.77
10.24
9.17
6.56
3.71
2.91
1.23
2.29
1.09
14.00
2.29
5.13
29
12.32
Return on equity%
18.51
19.16
19.25
18.07
18.55
18.01
17.39
15.07
17.49
19.92
22.03
17.49
18.29
80
3.42
Return on assets%
5.21
5.04
3.50
5.88
7.16
8.62
7.51
6.00
5.31
6.15
8.77
6.15
5.94
65
0.37
EPSzł
0.08
0.08
0.08
0.08
0.08
0.09
0.08
0.08
0.09
0.09
0.39
1.06%
0.83%
—
25.93
EPS growth%
12.96
15.58
18.51
19.57
21.34
18.58
19.24
17.86
20.27
19.02
14.99
19.02
18.80
53
0.20
Bookvalue per shzł
0.44
0.39
0.42
0.42
0.41
0.40
0.44
0.42
0.42
0.39
0.09
(1.04%)
(0.56%)
—
0.09
FCF per sharezł
0.25
0.25
0.27
0.27
0.25
0.24
0.26
0.26
0.26
0.23
0.26
(2.21%)
(2.08%)
—
0.24
Dividend per shzł
0.11
0.10
0.09
0.10
0.09
0.09
0.09
0.08
0.08
0.09
0.27
0.58%
(1.38%)
—
7.89
Div yield (avg)%
19.63
20.44
19.70
18.61
17.78
18.51
18.62
18.61
20.20
19.18
28.06
18.62
18.90
23
10.84
Payout ratio%
14.89
15.61
13.70
11.35
10.76
12.64
10.12
12.64
15.51
14.48
4.39
12.64
13.17
33
15.13
Shares (diluted)M
17.16
18.50
20.68
20.07
17.94
18.75
20.84
23.08
23.89
26.15
15.13
7.83%
3.47%
81
10.16
Buyback yield%
29.35
28.62
30.05
28.03
28.49
26.95
25.05
26.96
27.92
30.68
15.56
26.96
28.26
69
1.189
D/E ratiox
0.504
0.543
0.558
0.558
0.552
0.574
0.622
0.657
0.693
0.743
0.314
0.657
0.566
18
2.730
Enterprise valuezł M
5.705
5.657
5.079
4.881
4.560
4.049
3.802
3.457
3.740
3.984
4.636
(2.66%)
(3.86%)
83
1.925
LT debtzł M
10.72
11.15
10.58
9.696
10.43
10.48
9.787
9.894
10.10
9.581
1.899
(1.68%)
(0.69%)
54
Cost of revenue
3.71%
1.04×
Operating expenses
2.35%
0.91×
Property and equipment
15.96%
Spread over hurdle
52.17%