0.145
Revenuezł M
1.479
1.555
1.693
1.836
1.960
2.085
2.199
2.334
2.491
2.734
0.158
6.89%
7.16%
79
19.87
Revenue growth%
22.38
21.49
20.69
22.92
25.33
26.51
27.35
29.82
28.17
28.70
27.33
28.17
25.92
53
21.00
Gross margin%
8.42
8.64
6.08
6.31
6.06
3.66
2.72
2.99
2.25
0.40
25.36
2.72
4.86
76
24.50
Operating margin%
19.44
17.58
17.72
16.48
13.92
11.13
13.67
15.88
18.01
17.78
23.21
15.88
17.03
20
17.51
Net margin%
5.98
8.43
10.85
13.56
11.35
11.19
13.28
11.71
13.21
13.67
3.34
13.21
11.53
12
25.86
P/E ratio (avg)x
26.13
26.58
27.39
27.37
23.44
21.30
21.24
22.95
23.52
23.04
18.04
22.95
23.48
81
32.76
EV/EBITx
41.37
38.65
41.92
40.18
42.31
42.37
41.80
43.35
40.20
38.44
20.98
41.80
41.59
92
7.26
FCF yield (avg)%
10.48
11.78
11.02
11.13
13.70
12.17
12.41
11.62
14.36
12.19
10.23
12.19
11.98
29
28.82
FCF margin%
22.24
20.00
19.95
19.86
22.62
20.21
18.38
15.76
13.37
14.98
20.72
15.76
19.90
56
1.415
FCF / Net incomex
0.200
0.183
0.200
0.203
0.223
0.226
0.222
0.246
0.259
0.240
0.751
0.240
0.222
64
13.48
ROIC%
12.31
15.12
16.71
14.83
17.32
14.88
17.79
20.32
19.27
20.16
11.91
19.27
17.01
36
19.55
Return on equity%
11.02
11.63
12.61
9.83
12.31
9.98
11.67
12.46
12.48
11.30
5.48
11.67
11.65
58
4.06
Return on assets%
31.82
30.19
30.33
32.22
33.98
33.29
30.68
30.68
30.55
31.10
27.40
30.68
30.89
70
0.01
EPSzł
0.02
0.02
0.02
0.02
0.02
0.01
0.01
0.01
0.01
0.01
0.01
(4.17%)
(4.27%)
—
2.00
EPS growth%
9.49
10.77
9.74
7.43
8.14
9.95
10.72
10.60
12.96
12.72
19.70
10.72
10.28
56
—
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
(5.57%)
(4.66%)
—
0.01
FCF per sharezł
0.02
0.02
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.02
9.55%
5.37%
—
0.01
Dividend per shzł
0.03
0.03
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.01
1.78%
5.06%
—
7.28
Div yield (avg)%
13.09
10.29
11.66
8.69
9.38
7.71
7.02
8.37
10.43
12.03
23.58
8.37
9.84
74
8.41
Payout ratio%
13.09
14.36
13.65
15.44
17.58
17.89
16.18
15.87
17.48
15.13
26.27
16.18
15.66
14
74.87
Shares (diluted)M
72.79
62.00
57.11
53.44
54.12
46.06
41.26
44.52
44.31
41.35
74.52
(5.24%)
(4.91%)
42
21.14
Buyback yield%
9.80
12.57
12.81
15.69
12.82
12.62
10.67
8.02
8.27
7.43
17.72
8.27
11.62
49
0.696
D/E ratiox
1.314
1.527
1.511
1.508
1.725
1.688
1.642
1.915
1.986
2.008
1.076
1.915
1.665
70
1.183
Enterprise valuezł M
2.108
2.039
2.203
2.232
2.300
2.504
2.636
3.054
3.393
3.742
1.197
10.22%
5.59%
32
1.273
LT debtzł M
1.346
1.335
1.435
1.568
1.425
1.275
1.362
1.360
1.473
1.341
1.440
(1.20%)
0.09%
71
Cost of revenue
7.44%
1.03×
Operating expenses
6.72%
0.96×
Cash and investments
14.46%
Spread over hurdle
(2.39%)