0.918
Revenuezł M
4.760
4.674
4.728
4.731
4.839
4.833
4.962
4.909
5.016
5.002
0.999
0.66%
0.33%
17
3.60
Revenue growth%
28.79
27.75
30.73
31.81
31.43
30.32
27.99
27.67
27.12
25.25
11.02
27.67
28.39
13
28.20
Gross margin%
7.92
7.86
6.49
4.36
5.71
5.67
3.62
3.57
1.15
3.90
15.84
3.62
5.02
94
22.42
Operating margin%
2.40
4.98
3.85
2.04
0.40
0.40
1.96
0.90
0.40
0.40
2.66
0.40
1.43
5
2.25
Net margin%
31.32
33.50
35.54
37.37
39.63
40.21
42.86
43.89
46.29
45.99
29.24
43.89
39.92
70
10.36
P/E ratio (avg)x
24.71
26.70
25.12
27.03
29.19
28.99
30.68
30.17
30.65
31.19
31.16
30.65
29.09
74
17.25
EV/EBITx
27.66
25.24
23.84
21.40
21.04
20.58
18.85
19.77
18.52
16.47
32.23
18.85
20.81
34
7.24
FCF yield (avg)%
2.83
4.65
5.47
6.18
5.51
8.00
9.21
11.76
11.61
9.57
14.48
9.57
7.09
67
4.61
FCF margin%
1.63
3.01
5.92
6.27
9.09
11.32
11.66
12.26
14.72
16.34
16.92
12.26
10.21
48
1.782
FCF / Net incomex
0.481
0.514
0.557
0.590
0.524
0.531
0.462
0.421
0.430
0.390
0.606
0.430
0.497
32
26.23
ROIC%
23.48
21.18
19.42
21.50
23.74
25.69
26.95
25.95
28.89
26.05
9.87
26.05
24.71
82
3.75
Return on equity%
18.36
19.75
17.91
16.83
17.64
19.77
21.89
24.49
23.31
23.61
12.74
23.31
19.76
87
14.46
Return on assets%
6.69
6.43
5.59
6.42
4.76
6.63
7.02
4.29
2.31
4.05
26.45
4.29
6.00
50
0.05
EPSzł
0.04
0.04
0.04
0.05
0.06
0.07
0.07
0.08
0.08
0.09
0.05
8.21%
7.11%
—
16.88
EPS growth%
3.03
2.11
0.40
1.17
0.40
0.72
0.40
0.40
0.40
3.04
8.88
0.40
0.56
59
0.01
Bookvalue per shzł
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.05
0.03
5.80%
3.95%
—
0.02
FCF per sharezł
0.07
0.06
0.07
0.07
0.07
0.06
0.06
0.06
0.05
0.06
0.06
(2.34%)
(0.56%)
—
0.04
Dividend per shzł
0.03
0.04
0.04
0.04
0.05
0.05
0.05
0.06
0.06
0.06
0.03
4.45%
7.00%
—
12.52
Div yield (avg)%
7.22
10.17
12.66
12.69
15.38
13.44
13.38
13.27
10.39
10.23
21.17
13.27
12.67
78
2.86
Payout ratio%
10.62
8.94
11.46
13.15
13.43
15.85
14.81
16.37
14.39
12.65
21.39
14.81
13.29
8
25.16
Shares (diluted)M
26.11
24.52
22.25
24.21
24.23
26.54
25.59
27.48
29.24
30.33
24.95
4.60%
1.63%
53
7.39
Buyback yield%
17.07
16.60
15.22
17.77
14.98
16.37
16.07
16.06
17.81
18.92
17.51
16.37
16.49
9
1.418
D/E ratiox
0.630
0.629
0.721
0.860
1.021
1.139
1.145
1.233
1.427
1.579
0.200
1.233
1.080
82
2.883
Enterprise valuezł M
3.084
2.832
3.195
3.609
3.453
3.800
4.267
4.799
4.685
4.475
0.868
5.32%
3.51%
61
5.060
LT debtzł M
0.645
0.664
0.654
0.690
0.635
0.608
0.566
0.603
0.588
0.530
6.348
(3.55%)
(1.46%)
41
Cost of revenue
0.78%
1.05×
Operating expenses
(0.61%)
0.91×
Goodwill & intangibles
16.33%