4.557
Revenuezł M
5.416
5.457
5.457
5.643
5.642
5.807
5.896
6.056
6.084
6.087
4.704
1.53%
1.37%
74
10.89
Revenue growth%
5.22
2.54
3.86
5.79
6.51
3.76
3.19
2.87
1.00
1.91
18.48
2.87
3.48
78
4.86
Gross margin%
13.91
11.97
14.59
15.73
13.77
13.23
10.57
10.80
10.25
10.13
13.15
10.57
12.60
10
6.08
Operating margin%
8.76
9.71
7.90
8.19
7.15
6.14
7.57
5.14
2.42
2.61
4.13
5.14
7.36
33
22.54
Net margin%
23.90
25.08
24.66
23.67
25.76
24.03
24.58
24.24
24.84
23.83
22.50
24.24
24.41
94
32.22
P/E ratio (avg)x
35.50
37.37
36.61
40.45
43.14
40.73
35.74
35.90
38.60
34.54
34.65
35.90
36.99
70
10.36
EV/EBITx
19.29
18.33
17.81
18.39
19.51
19.40
16.59
14.77
15.83
16.24
11.93
16.24
18.07
62
28.90
FCF yield (avg)%
11.04
12.84
13.06
12.19
15.05
12.96
12.46
10.01
7.09
4.48
20.22
10.01
12.32
40
7.08
FCF margin%
23.49
21.73
19.03
19.74
22.32
23.73
21.05
22.71
22.61
24.78
29.03
22.71
22.46
81
0.407
FCF / Net incomex
2.243
2.534
2.983
3.166
3.696
4.408
4.437
4.762
5.003
6.041
0.218
4.762
4.052
30
23.59
ROIC%
5.16
8.06
9.26
7.89
5.96
3.24
5.77
7.91
8.49
11.34
6.66
7.91
7.90
42
29.19
Return on equity%
9.98
9.97
7.32
7.56
8.78
6.49
5.85
4.25
6.33
5.64
13.21
5.85
6.91
69
16.16
Return on assets%
16.69
15.07
16.00
15.43
14.53
17.12
18.58
18.30
16.62
18.73
2.29
18.30
16.65
25
0.02
EPSzł
0.07
0.07
0.09
0.09
0.10
0.12
0.12
0.12
0.13
0.14
0.02
6.42%
6.95%
—
7.92
EPS growth%
19.48
17.71
18.92
20.20
18.97
21.43
20.91
19.43
19.43
18.75
14.25
19.43
19.43
93
0.03
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
(1.34%)
0.61%
—
0.03
FCF per sharezł
0.02
0.02
0.03
0.03
0.03
0.02
0.02
0.02
0.03
0.02
0.04
(2.07%)
1.32%
—
0.02
Dividend per shzł
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.04
0.04
0.05
(1.86%)
2.94%
—
22.02
Div yield (avg)%
6.38
4.10
3.74
5.86
6.76
5.30
7.48
8.90
7.42
5.41
27.17
7.42
6.12
65
29.70
Payout ratio%
5.34
6.22
8.59
7.28
7.67
10.19
7.45
7.15
8.71
6.43
11.45
7.45
7.37
24
54.91
Shares (diluted)M
65.33
72.54
66.54
63.68
65.76
70.31
67.53
73.98
68.18
66.81
54.50
0.32%
(0.39%)
68
2.99
Buyback yield%
30.16
30.28
28.52
27.00
25.97
28.52
29.75
29.67
26.70
25.08
6.07
28.52
28.52
87
1.120
D/E ratiox
0.316
0.304
0.282
0.249
0.270
0.287
0.259
0.271
0.253
0.260
0.269
0.260
0.271
33
3.136
Enterprise valuezł M
1.668
1.805
1.872
1.794
1.964
1.902
2.082
2.384
2.587
2.699
2.966
6.56%
5.91%
25
3.250
LT debtzł M
2.412
2.350
2.395
2.363
2.660
2.759
2.856
3.010
3.261
3.482
2.723
5.53%
4.06%
18
Cost of revenue
1.61%
1.02×
Operating expenses
0.87%
0.95×
Property and equipment
15.96%
Return on capital
188.94%
Spread over hurdle
180.37%