2.515
Revenuezł M
1.544
1.603
1.683
1.747
1.792
1.861
1.870
1.911
1.957
2.647
2.751
2.29%
3.25%
91
29.21
Revenue growth%
14.06
14.04
14.71
15.34
15.30
14.72
16.55
19.06
17.95
5.09
7.14
16.55
15.27
28
11.08
Gross margin%
25.15
26.05
27.39
28.36
25.73
23.93
21.39
20.64
18.74
3.75
17.61
21.39
24.54
5
17.89
Operating margin%
32.91
33.47
33.26
30.43
31.88
30.46
29.24
30.86
28.42
7.91
12.22
30.46
30.71
85
16.18
Net margin%
10.36
8.51
11.25
12.31
11.63
11.39
9.44
9.58
9.50
5.98
28.95
9.58
10.04
59
24.11
P/E ratio (avg)x
35.86
39.86
38.27
35.62
34.03
30.77
30.51
33.08
34.63
16.87
19.17
33.08
35.12
44
24.22
EV/EBITx
35.55
34.47
36.75
33.84
37.22
39.74
36.02
39.48
38.34
6.464
18.86
38.34
36.38
95
18.13
FCF yield (avg)%
22.29
21.20
23.73
21.59
21.65
18.75
17.48
19.72
17.27
6.37
3.01
18.75
21.39
30
3.13
FCF margin%
15.50
16.91
14.75
14.57
11.70
9.18
7.37
4.73
2.55
11.98
6.54
7.37
13.13
45
1.783
FCF / Net incomex
2.140
2.094
2.329
2.347
2.507
2.505
2.367
2.240
2.213
1.295
1.486
2.367
2.284
67
2.52
ROIC%
10.55
11.43
10.87
10.67
9.40
12.20
10.10
11.78
12.83
10.22
25.10
11.78
11.15
25
4.15
Return on equity%
5.50
4.47
4.54
6.18
7.24
5.04
3.87
2.06
0.94
24.61
4.94
3.87
4.51
88
25.42
Return on assets%
15.34
14.74
13.96
15.31
15.07
15.68
15.28
14.90
16.99
11.91
10.34
15.28
15.29
66
0.01
EPSzł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.01
(0.41%)
(1.12%)
—
8.87
EPS growth%
12.53
14.59
15.50
15.97
13.43
14.04
16.25
16.43
15.22
9.35
4.67
15.22
14.91
33
0.02
Bookvalue per shzł
0.02
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.02
—
7.52%
4.46%
—
0.02
FCF per sharezł
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.02
11.63%
7.17%
—
0.01
Dividend per shzł
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
—
0.02
7.70%
7.77%
—
13.03
Div yield (avg)%
7.25
5.88
4.33
2.81
4.32
5.76
7.65
5.26
6.37
16.92
8.09
5.76
5.80
82
19.94
Payout ratio%
18.17
15.48
17.00
16.94
15.14
16.77
14.45
16.31
18.38
19.88
16.94
16.31
16.58
48
85.77
Shares (diluted)M
58.54
64.07
57.97
62.54
63.15
59.37
62.67
63.75
56.67
85.44
84.76
(1.95%)
(2.19%)
45
9.18
Buyback yield%
6.15
8.42
6.90
5.93
6.32
4.41
6.12
8.53
8.30
6.17
13.17
6.32
6.61
74
1.762
D/E ratiox
1.921
1.886
2.141
2.016
2.102
2.295
2.379
2.223
2.234
1.097
1.339
2.234
2.121
53
2.187
Enterprise valuezł M
3.408
3.568
4.327
4.771
4.702
4.762
4.797
5.611
5.793
1.977
1.344
3.96%
8.52%
41
0.642
LT debtzł M
0.761
0.839
0.829
0.918
0.940
0.912
0.935
0.998
1.012
1.100
1.954
1.96%
2.94%
16
Cost of revenue
3.15%
0.99×
Operating expenses
3.51%
1.03×
Cash and investments
17.92%
Property and equipment
17.11%