0.935
Revenuezł B
2.448
2.587
2.708
2.743
2.825
2.882
2.986
3.092
3.211
3.317
0.995
3.27%
3.26%
38
26.34
Revenue growth%
17.93
20.02
17.07
19.38
17.64
19.04
16.82
19.10
21.38
23.80
22.11
19.10
19.07
66
5.18
Gross margin%
14.11
14.75
16.18
17.17
16.33
13.38
10.92
8.45
6.27
6.20
23.21
8.45
13.75
83
7.37
Operating margin%
32.64
34.94
33.31
32.75
34.27
32.22
34.95
34.31
33.18
32.67
2.91
33.18
33.25
12
21.89
Net margin%
17.03
14.76
15.22
17.79
20.21
23.07
24.32
23.85
24.78
25.65
18.20
24.32
21.64
19
32.64
P/E ratio (avg)x
32.55
32.96
30.94
35.13
34.78
39.25
45.01
52.60
58.97
63.74
30.92
52.60
37.19
45
10.96
EV/EBITx
66.94
65.73
73.26
86.44
97.96
97.81
107.7
127.6
134.6
133.6
13.72
127.6
97.88
60
7.69
FCF yield (avg)%
12.15
12.58
14.06
15.68
15.30
13.07
15.64
15.45
14.80
12.53
28.40
14.80
14.43
23
6.68
FCF margin%
25.68
26.91
29.16
26.57
26.86
26.59
25.99
24.32
23.86
24.56
5.49
24.56
26.28
8
1.279
FCF / Net incomex
2.040
2.374
2.651
2.469
2.765
3.003
3.110
3.387
3.556
3.844
1.402
3.387
2.884
53
21.43
ROIC%
10.64
10.84
7.92
7.07
10.03
8.59
6.25
3.80
4.46
5.64
17.48
5.64
7.49
20
29.49
Return on equity%
13.85
14.02
14.25
12.63
13.11
14.59
12.52
11.65
14.62
15.50
20.96
14.59
13.94
35
9.15
Return on assets%
16.36
15.79
16.77
18.21
21.09
19.67
21.36
22.30
22.82
25.11
28.00
22.30
20.38
47
1.61
EPSzł
0.50
0.54
0.53
0.50
0.49
0.44
0.40
0.36
0.40
0.42
1.75
(3.06%)
(2.67%)
—
14.97
EPS growth%
16.95
15.37
14.00
13.46
13.99
14.79
17.26
19.93
18.82
16.06
8.37
17.26
15.72
15
0.98
Bookvalue per shzł
0.73
0.69
0.65
0.62
0.62
0.58
0.64
0.66
0.62
0.57
1.28
(1.65%)
(2.19%)
—
0.35
FCF per sharezł
0.98
0.96
1.12
1.15
1.16
1.22
1.28
1.28
1.52
1.71
1.56
8.05%
7.13%
—
1.21
Dividend per shzł
2.67
3.18
3.66
3.93
4.00
4.20
4.87
5.40
5.36
5.44
0.96
6.36%
8.52%
—
21.23
Div yield (avg)%
11.41
13.75
14.93
12.38
11.20
13.88
14.31
15.22
15.70
15.22
17.04
15.22
14.09
27
4.77
Payout ratio%
0.44
0.40
3.08
3.13
3.82
6.52
8.68
9.80
11.81
12.80
15.72
9.80
5.17
76
501.5
Shares (diluted)M
614.5
610.2
593.7
596.0
548.5
541.4
551.8
606.0
567.6
561.2
507.3
0.46%
(0.25%)
69
22.41
Buyback yield%
13.63
12.03
10.47
12.59
15.54
13.07
14.80
15.69
15.48
15.67
27.41
15.48
14.22
27
0.802
D/E ratiox
0.656
0.721
0.656
0.644
0.582
0.557
0.578
0.634
0.610
0.672
0.405
0.610
0.639
78
0.456
Enterprise valuezł B
3.045
3.234
3.009
3.468
3.935
3.682
3.551
4.006
4.570
4.551
1.270
2.95%
3.65%
8
2.949
LT debtzł B
3.054
3.202
3.821
4.333
4.258
4.416
4.727
5.671
5.752
5.775
1.669
6.28%
7.09%
16
Cost of revenue
3.06%
0.98×
Operating expenses
3.44%
1.02×
Property and equipment
15.78%