4.954
Revenuezł M
6.880
7.366
7.785
8.327
8.605
9.074
9.581
10.24
10.77
11.39
5.357
5.76%
5.71%
18
2.72
Revenue growth%
14.35
17.11
15.62
16.14
15.52
17.71
16.91
15.07
16.06
17.51
26.50
16.91
16.10
24
15.68
Gross margin%
31.67
32.01
29.73
29.81
28.72
28.22
30.26
29.01
26.59
26.15
28.48
28.22
29.37
56
22.87
Operating margin%
17.97
17.41
14.50
12.21
12.32
10.85
10.63
9.04
6.64
7.46
14.99
9.04
11.53
92
13.05
Net margin%
25.30
26.06
28.02
26.95
29.81
31.38
28.50
30.53
32.04
29.80
8.37
30.53
29.15
37
26.88
P/E ratio (avg)x
15.82
17.14
17.66
19.16
20.53
23.42
22.64
25.35
29.18
29.30
20.49
25.35
21.58
48
23.19
EV/EBITx
18.56
17.70
15.79
13.44
12.90
12.38
11.77
12.35
13.11
11.99
23.32
12.35
13.00
61
21.72
FCF yield (avg)%
13.54
12.61
11.53
10.25
7.34
5.73
6.88
4.18
5.48
7.21
12.40
5.73
7.27
39
5.86
FCF margin%
25.02
22.73
20.19
22.96
24.25
23.57
25.82
25.10
24.16
23.16
25.33
24.16
23.87
34
0.919
FCF / Net incomex
1.154
1.077
1.099
1.041
1.073
1.014
0.987
0.926
1.027
1.062
1.460
1.014
1.051
75
28.79
ROIC%
19.42
18.26
17.19
18.30
21.05
18.96
16.29
15.94
18.90
19.20
29.15
18.90
18.60
33
4.24
Return on equity%
25.25
23.22
25.25
26.62
28.65
30.23
31.51
32.23
32.30
35.25
10.05
32.23
29.44
18
11.10
Return on assets%
7.82
9.35
11.25
8.47
7.02
8.33
10.69
8.98
9.11
7.22
18.64
8.98
8.73
72
0.09
EPSzł
0.13
0.14
0.16
0.17
0.17
0.18
0.20
0.23
0.27
0.27
0.09
10.23%
9.53%
—
2.41
EPS growth%
29.23
27.31
27.51
27.34
24.49
24.11
22.40
24.00
26.06
24.73
12.84
24.11
25.39
73
0.09
Bookvalue per shzł
0.07
0.07
0.06
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.09
2.26%
0.30%
—
0.03
FCF per sharezł
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.09
0.72%
(0.24%)
—
0.06
Dividend per shzł
0.11
0.11
0.12
0.13
0.13
0.15
0.15
0.17
0.19
0.22
0.08
10.61%
6.40%
—
8.65
Div yield (avg)%
15.53
15.38
16.07
16.70
14.56
12.56
14.94
13.15
10.16
10.06
18.19
12.56
14.75
64
25.08
Payout ratio%
30.38
32.28
34.03
32.75
30.21
29.22
27.63
28.40
27.59
25.04
19.31
27.63
29.71
44
79.42
Shares (diluted)M
78.74
85.96
81.86
78.85
75.88
73.74
78.58
77.66
76.63
72.01
81.73
(1.04%)
(0.92%)
17
7.60
Buyback yield%
11.59
11.76
14.27
13.42
13.01
12.82
11.63
9.97
11.15
13.42
16.88
11.63
12.29
28
0.610
D/E ratiox
1.065
0.987
1.048
1.031
0.935
1.028
1.108
1.110
0.975
0.949
0.142
1.028
1.029
53
9.546
Enterprise valuezł M
2.582
3.074
3.283
3.604
3.620
3.897
3.891
4.626
5.439
5.454
0.567
8.55%
8.94%
49
2.215
LT debtzł M
8.063
8.147
7.666
8.683
10.17
10.05
9.871
10.30
11.95
11.70
9.387
2.84%
4.41%
65
Cost of revenue
5.91%
1.02×
Operating expenses
5.13%
0.95×
Property and equipment
17.48%