0.481
Revenuezł M
0.223
0.244
0.266
0.289
0.306
0.322
0.342
0.362
0.394
0.429
0.528
6.96%
7.42%
69
2.47
Revenue growth%
26.29
27.02
26.65
23.98
24.64
26.18
24.78
26.38
27.91
27.04
28.27
26.38
26.34
71
5.34
Gross margin%
7.02
4.50
2.42
3.23
3.92
1.44
3.74
0.81
3.37
5.65
29.63
3.37
3.55
83
24.97
Operating margin%
0.78
0.40
1.50
0.92
0.40
0.40
2.26
4.86
6.91
8.97
7.80
4.86
1.21
73
16.28
Net margin%
4.52
5.57
7.55
7.44
8.45
10.96
12.45
13.74
12.66
10.06
14.98
12.45
9.25
28
28.37
P/E ratio (avg)x
39.44
39.09
42.27
47.50
49.74
58.85
69.45
74.16
78.39
89.16
20.29
74.16
54.30
7
18.06
EV/EBITx
21.61
20.84
22.02
20.50
19.96
21.01
22.31
24.16
23.72
22.73
19.54
22.73
21.81
7
26.82
FCF yield (avg)%
9.20
8.03
8.78
11.66
9.65
12.08
10.98
13.76
14.95
15.22
17.32
13.76
11.32
14
18.67
FCF margin%
21.02
19.52
19.57
18.45
18.31
19.61
21.25
23.54
25.75
23.21
19.90
23.21
20.32
84
1.499
FCF / Net incomex
2.218
2.210
2.573
2.838
3.203
3.393
3.446
3.630
4.246
4.444
1.075
3.630
3.298
37
20.02
ROIC%
8.76
8.09
5.76
4.81
3.78
3.38
1.71
4.15
3.63
5.03
20.47
3.63
4.48
26
18.41
Return on equity%
9.42
8.86
9.70
12.32
11.06
12.31
14.21
17.13
16.45
19.23
13.29
16.45
12.32
77
25.43
Return on assets%
18.11
20.18
22.68
19.84
20.72
21.99
23.97
21.29
18.52
21.35
16.65
21.35
21.01
33
—
EPSzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
8.39%
6.41%
—
24.75
EPS growth%
8.23
10.72
11.57
13.98
11.85
11.24
10.04
11.24
9.60
10.66
20.79
10.66
10.98
29
—
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
9.34%
4.59%
—
—
FCF per sharezł
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.36%
7.48%
—
—
Dividend per shzł
—
—
—
—
—
—
—
—
—
—
—
1.16%
(5.13%)
—
23.40
Div yield (avg)%
10.73
13.46
13.01
11.36
11.95
13.58
11.57
12.03
10.05
8.56
4.81
11.57
11.76
59
13.89
Payout ratio%
23.63
21.03
23.98
23.53
25.85
23.22
23.73
22.38
22.96
20.08
29.27
22.96
23.38
89
51.59
Shares (diluted)M
59.58
67.08
66.46
64.88
73.28
83.42
94.64
103.5
108.3
116.4
52.59
9.70%
8.20%
11
19.47
Buyback yield%
20.36
21.98
22.93
25.37
24.66
26.73
25.59
25.47
24.95
27.81
27.19
25.59
25.16
82
1.453
D/E ratiox
2.041
2.177
2.365
2.408
2.672
2.491
2.666
2.445
2.476
2.668
1.585
2.491
2.461
86
0.254
Enterprise valuezł M
0.197
0.198
0.228
0.213
0.244
0.240
0.263
0.285
0.327
0.360
0.244
8.07%
5.86%
93
0.331
LT debtzł M
0.550
0.579
0.598
0.606
0.595
0.562
0.515
0.494
0.495
0.531
0.120
(2.23%)
0.07%
26
Cost of revenue
7.51%
1.01×
Operating expenses
7.34%
0.99×
Cash and investments
18.21%
Property and equipment
17.59%
Spread over hurdle
18.20%