6.214
Revenuezł B
5.629
5.920
6.250
6.536
6.774
6.921
7.211
7.527
7.838
8.034
6.882
3.47%
4.17%
39
7.00
Revenue growth%
15.62
14.96
17.79
19.93
17.56
15.53
15.46
15.59
13.55
12.13
17.84
15.46
15.56
93
6.40
Gross margin%
14.11
16.95
17.89
20.69
22.04
22.35
22.10
24.53
23.41
22.87
22.02
22.87
22.07
82
18.41
Operating margin%
15.78
18.59
17.70
19.80
20.65
18.84
16.60
17.15
18.74
17.07
26.70
17.15
18.14
20
10.05
Net margin%
11.18
14.00
11.79
11.53
8.61
8.47
7.83
5.29
4.58
2.57
22.58
5.29
8.54
31
30.56
P/E ratio (avg)x
18.95
17.26
17.53
16.80
16.03
14.97
16.37
18.61
20.76
19.00
11.30
18.61
17.40
13
26.36
EV/EBITx
13.40
14.93
13.83
12.64
14.55
15.99
18.24
19.02
20.61
22.43
13.00
19.02
15.46
35
11.72
FCF yield (avg)%
20.40
19.41
16.81
14.69
17.08
18.93
16.04
14.42
13.15
15.58
4.63
15.58
16.43
41
14.06
FCF margin%
16.18
14.41
11.57
12.07
11.22
9.90
9.92
12.34
12.29
12.45
20.31
12.29
12.18
18
1.035
FCF / Net incomex
0.885
0.984
1.031
1.114
1.123
1.095
1.314
1.381
1.593
1.697
0.145
1.381
1.118
62
15.37
ROIC%
8.14
5.68
3.25
1.25
0.40
0.88
1.71
2.51
0.40
1.12
22.61
1.12
1.48
21
8.54
Return on equity%
18.43
18.15
20.29
20.97
23.09
25.14
26.54
29.23
28.09
30.51
16.33
28.09
24.11
49
6.09
Return on assets%
9.16
7.97
8.59
7.48
4.58
6.82
7.58
6.59
3.87
2.86
3.78
6.59
7.15
7
3.35
EPSzł
9.72
8.81
8.78
8.74
8.08
8.27
8.68
7.99
7.25
7.28
3.73
(2.08%)
(2.38%)
—
11.50
EPS growth%
30.97
28.10
27.83
24.91
23.55
24.43
26.59
26.02
23.53
25.74
19.34
25.74
25.88
82
5.11
Bookvalue per shzł
8.34
8.81
9.12
9.66
10.52
11.85
12.19
11.58
10.98
10.49
14.03
(0.06%)
3.05%
—
13.40
FCF per sharezł
11.22
12.17
13.46
12.78
12.17
13.45
14.30
15.17
14.63
14.98
11.17
4.24%
2.48%
—
6.69
Dividend per shzł
13.20
15.08
15.85
15.51
17.97
20.12
21.28
22.54
22.15
21.01
7.97
3.18%
4.17%
—
13.39
Div yield (avg)%
2.28
5.18
5.00
2.47
2.80
2.84
4.95
2.51
0.40
1.57
5.90
2.51
2.65
40
3.33
Payout ratio%
5.20
4.85
2.12
2.43
3.70
3.04
2.21
2.79
3.84
4.18
18.21
3.04
3.37
10
1.030
Shares (diluted)B
1.240
1.377
1.463
1.355
1.268
1.290
1.444
1.563
1.483
1.344
1.013
1.17%
1.80%
20
10.91
Buyback yield%
8.09
9.69
12.60
15.59
16.42
17.06
14.91
15.42
13.35
11.97
25.07
14.91
14.13
49
1.095
D/E ratiox
2.519
2.803
2.734
2.598
2.698
2.937
2.734
2.815
3.219
3.399
1.412
2.937
2.769
53
10.71
Enterprise valuezł B
2.281
2.436
2.244
2.378
2.221
2.072
1.850
1.854
2.039
1.985
10.54
(2.22%)
(2.09%)
18
1.376
LT debtzł B
5.093
5.055
5.108
5.295
4.763
4.710
4.849
5.208
4.933
5.190
0.863
1.73%
(0.13%)
13
Cost of revenue
4.54%
1.04×
Operating expenses
3.41%
0.93×
Cash and investments
16.90%
Spread over hurdle
16.18%