1.540
Revenuezł M
3.139
3.306
3.398
3.637
3.771
3.894
4.093
4.339
4.635
4.741
1.695
4.69%
4.51%
11
16.47
Revenue growth%
6.41
9.15
7.92
5.59
7.44
7.90
6.93
5.90
5.80
4.58
27.88
5.90
6.67
51
7.63
Gross margin%
4.83
2.19
5.04
3.79
5.12
2.22
3.46
1.66
0.95
3.07
24.54
2.22
3.27
77
11.73
Operating margin%
15.26
17.52
15.20
14.84
17.57
19.83
18.65
18.67
21.07
20.15
23.37
19.83
18.11
72
4.90
Net margin%
26.76
24.54
22.86
21.85
23.57
25.63
23.95
21.38
20.55
23.53
2.16
23.53
23.55
92
33.89
P/E ratio (avg)x
10.88
10.80
10.52
9.811
11.22
12.75
13.95
14.19
13.72
13.83
37.64
13.83
11.98
77
6.524
EV/EBITx
30.13
35.03
38.34
37.03
43.94
45.46
47.28
53.93
60.21
62.54
17.05
53.93
44.70
22
8.72
FCF yield (avg)%
20.54
22.43
24.53
25.31
25.60
22.90
25.47
23.68
25.76
23.58
25.44
23.68
24.10
60
6.60
FCF margin%
16.99
15.41
13.27
11.30
10.31
12.47
14.55
13.82
14.68
14.36
19.93
14.36
14.09
91
0.402
FCF / Net incomex
1.480
1.757
2.043
2.062
2.396
2.355
2.269
2.660
2.718
3.062
0.521
2.660
2.312
80
24.87
ROIC%
21.32
23.63
21.66
22.71
20.22
20.46
22.04
23.96
23.90
22.69
21.13
22.69
22.37
74
9.08
Return on equity%
21.16
19.21
18.36
16.68
16.75
18.18
16.50
16.49
17.12
16.85
3.66
16.85
16.99
15
16.94
Return on assets%
4.54
7.54
9.34
11.76
10.42
7.50
9.65
9.93
8.79
10.70
6.43
9.65
9.50
82
0.17
EPSzł
0.07
0.07
0.06
0.06
0.06
0.06
0.06
0.06
0.06
0.05
0.17
(3.78%)
(2.84%)
—
8.78
EPS growth%
9.71
12.53
11.41
10.21
9.06
12.02
10.60
8.25
5.27
5.03
22.53
8.25
9.96
21
0.09
Bookvalue per shzł
0.06
0.07
0.07
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.10
5.18%
5.32%
—
0.24
FCF per sharezł
0.19
0.20
0.22
0.24
0.25
0.26
0.28
0.34
0.42
0.49
0.11
14.73%
11.41%
—
0.18
Dividend per shzł
0.10
0.11
0.10
0.11
0.12
0.12
0.13
0.12
0.11
0.13
0.15
1.55%
1.40%
—
6.86
Div yield (avg)%
24.67
25.92
27.73
30.41
29.05
27.29
29.56
27.47
27.43
28.36
25.83
27.47
27.60
5
17.73
Payout ratio%
13.46
12.14
9.42
11.08
9.80
12.25
13.99
11.16
11.23
10.62
4.71
11.23
11.19
28
7.826
Shares (diluted)M
11.97
13.82
13.44
13.29
14.35
14.81
17.00
16.88
19.49
20.19
7.834
7.06%
5.96%
62
28.36
Buyback yield%
11.24
13.31
14.46
11.54
13.69
11.43
8.66
6.59
7.60
6.36
2.27
7.60
11.33
55
1.196
D/E ratiox
0.347
0.332
0.311
0.274
0.276
0.270
0.255
0.230
0.255
0.262
1.523
0.255
0.272
85
0.409
Enterprise valuezł M
1.078
1.086
1.019
1.086
0.943
0.831
0.733
0.780
0.715
0.704
3.632
(5.66%)
(4.28%)
89
0.498
LT debtzł M
4.345
4.064
4.188
4.731
5.164
5.583
5.117
4.573
4.513
4.248
0.817
(3.83%)
0.50%
81
Cost of revenue
4.45%
0.99×
Operating expenses
4.51%
1.00×
Property and equipment
15.68%
Goodwill & intangibles
15.03%