4.190
Revenuezł M
5.301
5.493
5.606
5.836
5.968
6.146
6.420
6.790
7.065
7.538
4.569
4.78%
4.17%
76
29.66
Revenue growth%
1.63
0.42
1.47
3.93
6.05
6.83
8.98
7.89
10.50
10.97
5.32
8.98
6.44
55
23.07
Gross margin%
17.33
19.49
20.94
22.76
22.88
21.52
23.62
23.04
20.71
21.53
3.94
21.53
21.53
38
11.64
Operating margin%
0.98
2.66
0.40
0.40
0.40
1.86
0.40
1.69
0.40
0.97
23.98
0.97
0.69
9
18.45
Net margin%
17.74
16.40
18.87
19.89
21.81
20.62
19.40
22.04
19.07
20.95
7.76
20.62
19.64
15
34.32
P/E ratio (avg)x
21.42
21.89
25.15
28.76
27.05
28.36
29.21
28.77
26.66
31.06
34.26
28.77
27.71
59
36.02
EV/EBITx
35.92
33.14
30.69
33.41
33.78
35.39
38.13
36.32
40.64
38.09
8.249
38.09
35.65
5
15.31
FCF yield (avg)%
19.12
17.97
20.32
22.34
24.24
24.83
22.50
20.71
20.31
20.97
20.73
20.97
20.84
6
2.09
FCF margin%
27.47
24.85
25.95
23.89
25.67
23.63
26.49
29.27
31.68
30.06
16.55
29.27
26.22
10
0.414
FCF / Net incomex
1.634
1.488
1.444
1.612
1.552
1.469
1.391
1.451
1.351
1.317
0.182
1.391
1.460
13
27.54
ROIC%
3.93
2.93
2.58
3.03
4.01
2.56
5.44
2.88
1.20
3.45
21.03
2.88
2.98
43
28.76
Return on equity%
18.26
20.93
22.00
19.49
20.01
17.84
15.02
17.07
18.05
18.19
11.56
17.84
18.22
36
2.67
Return on assets%
21.17
18.48
18.66
19.59
16.66
14.42
15.77
15.93
14.02
14.28
4.17
14.42
16.30
25
0.16
EPSzł
0.43
0.45
0.43
0.44
0.46
0.45
0.43
0.43
0.43
0.45
0.17
(0.34%)
1.69%
—
5.36
EPS growth%
15.81
15.02
15.32
18.29
19.08
18.29
17.62
15.71
17.68
19.50
14.44
17.68
17.65
37
0.55
Bookvalue per shzł
0.51
0.47
0.50
0.51
0.48
0.53
0.55
0.53
0.52
0.58
0.51
3.97%
0.91%
—
0.61
FCF per sharezł
0.34
0.39
0.39
0.40
0.39
0.43
0.47
0.48
0.50
0.58
0.35
8.20%
5.20%
—
0.39
Dividend per shzł
0.31
0.32
0.34
0.35
0.30
0.32
0.29
0.26
0.25
0.22
0.44
(5.76%)
(2.59%)
—
26.40
Div yield (avg)%
17.90
18.95
16.60
17.79
17.10
20.00
17.77
15.55
15.49
14.56
10.83
15.55
17.43
22
7.98
Payout ratio%
26.68
27.96
29.90
29.71
31.36
29.82
29.85
32.68
30.48
27.78
20.24
29.85
29.83
83
2.620
Shares (diluted)M
3.795
3.833
3.584
3.900
4.380
4.175
4.493
5.056
4.825
5.068
2.634
2.96%
4.43%
67
29.05
Buyback yield%
15.83
18.78
16.75
17.50
17.33
19.82
19.57
19.54
17.48
18.07
11.72
19.54
17.78
6
0.791
D/E ratiox
1.740
1.631
1.503
1.504
1.445
1.424
1.616
1.549
1.721
1.631
0.922
1.616
1.583
62
2.410
Enterprise valuezł M
3.059
3.045
3.051
2.846
2.824
2.384
2.100
2.162
2.184
2.197
3.931
(4.89%)
(4.74%)
20
5.722
LT debtzł M
3.926
4.398
4.698
5.125
5.972
6.968
6.895
8.001
8.691
9.996
3.483
10.85%
9.72%
22
Cost of revenue
4.17%
1.00×
Operating expenses
4.21%
1.00×
Cash and investments
14.65%