0.239
Revenuezł M
0.908
0.916
0.933
0.935
0.958
0.995
1.007
1.051
1.093
1.131
0.245
3.37%
2.24%
20
6.04
Revenue growth%
24.63
21.93
22.45
19.62
22.15
22.72
24.27
25.56
24.17
22.27
9.25
24.17
22.58
26
24.29
Gross margin%
22.26
20.64
20.29
19.01
21.86
18.89
20.88
21.22
19.79
16.81
22.96
19.79
20.46
61
9.68
Operating margin%
10.54
7.61
7.07
6.49
5.60
8.49
6.93
6.57
6.01
5.37
28.06
6.57
6.75
50
12.13
Net margin%
21.80
21.18
19.50
20.95
18.91
15.93
13.26
15.59
14.27
12.11
5.04
14.27
17.42
95
34.20
P/E ratio (avg)x
35.67
36.73
39.88
42.89
45.75
49.73
54.62
52.93
49.78
57.10
23.95
52.93
47.74
75
25.03
EV/EBITx
24.85
26.08
27.58
29.02
29.54
29.68
31.21
27.46
28.81
25.80
28.13
28.81
28.19
69
22.09
FCF yield (avg)%
13.34
15.79
16.57
13.69
14.42
16.64
15.17
14.98
17.95
18.61
8.76
16.64
15.48
9
21.26
FCF margin%
14.22
11.26
13.17
11.46
10.59
7.62
9.67
12.19
12.26
12.33
3.49
12.19
11.83
61
1.202
FCF / Net incomex
0.424
0.427
0.465
0.456
0.541
0.609
0.622
0.745
0.869
1.037
1.713
0.745
0.575
57
19.92
ROIC%
6.35
5.08
7.12
6.36
7.47
5.35
8.06
9.98
9.06
8.82
27.32
8.82
7.29
75
11.11
Return on equity%
1.40
0.40
0.40
0.40
0.63
0.40
2.32
1.20
3.08
2.86
15.84
2.32
0.92
24
5.27
Return on assets%
17.68
15.95
16.24
17.13
15.12
15.97
13.23
12.85
12.83
14.06
5.30
13.23
15.53
54
0.05
EPSzł
0.12
0.13
0.14
0.16
0.17
0.18
0.18
0.19
0.20
0.19
0.05
2.84%
6.15%
—
26.08
EPS growth%
19.51
22.42
23.97
22.29
20.49
19.03
18.46
19.39
21.99
22.03
17.42
19.39
21.24
31
0.07
Bookvalue per shzł
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.08
(4.49%)
(2.42%)
—
0.05
FCF per sharezł
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
0.02
0.09
(4.25%)
(0.53%)
—
0.02
Dividend per shzł
0.07
0.06
0.06
0.06
0.06
0.07
0.07
0.07
0.07
0.07
0.07
1.07%
1.39%
—
18.55
Div yield (avg)%
2.00
0.83
2.87
2.66
0.79
0.40
0.40
2.70
3.50
3.19
25.85
2.70
2.33
22
23.09
Payout ratio%
23.88
21.05
23.24
24.26
21.75
22.19
21.64
20.38
17.55
18.02
13.79
20.38
21.70
51
7.448
Shares (diluted)M
9.055
8.748
10.34
10.13
11.83
13.98
13.40
15.82
16.30
16.50
7.622
6.88%
7.65%
39
19.99
Buyback yield%
22.55
20.30
20.94
19.94
17.43
18.83
18.09
18.30
17.75
20.34
4.10
18.30
19.38
38
0.787
D/E ratiox
0.703
0.706
0.806
0.849
0.870
0.900
0.983
1.044
1.053
1.028
1.391
1.028
0.885
64
0.695
Enterprise valuezł M
0.540
0.620
0.661
0.669
0.672
0.743
0.752
0.804
0.906
1.056
0.973
9.48%
8.61%
63
0.137
LT debtzł M
0.271
0.290
0.295
0.318
0.332
0.295
0.306
0.326
0.293
0.273
0.353
(3.80%)
0.07%
78
Cost of revenue
2.25%
1.00×
Operating expenses
2.17%
0.99×
Cash and investments
17.13%
Spread over hurdle
23.00%