2.546
Revenuezł M
6.417
6.616
6.786
7.034
7.398
7.480
7.535
7.846
7.931
8.354
2.615
2.46%
2.97%
73
15.83
Revenue growth%
17.15
16.95
19.18
18.22
18.89
16.76
15.47
16.99
16.62
19.13
11.70
16.76
17.07
48
29.58
Gross margin%
17.32
18.59
16.25
15.67
15.84
13.04
13.63
13.89
13.96
16.72
19.49
13.89
15.76
91
24.43
Operating margin%
22.11
22.37
22.83
23.56
21.96
22.15
21.17
20.85
18.08
15.22
20.41
20.85
22.03
86
29.91
Net margin%
16.40
15.85
18.14
21.05
22.27
19.82
18.71
18.26
17.55
18.19
29.29
18.26
18.23
86
33.09
P/E ratio (avg)x
42.94
48.88
50.06
56.71
58.62
59.37
57.57
56.98
59.02
59.35
24.51
59.02
57.27
77
20.81
EV/EBITx
9.852
9.932
10.51
12.10
11.72
13.01
13.91
14.55
15.57
15.56
33.44
14.55
12.55
44
14.16
FCF yield (avg)%
12.53
11.95
9.67
10.33
9.75
7.50
10.43
10.12
10.47
11.39
27.37
10.43
10.38
35
18.34
FCF margin%
8.06
10.57
11.80
9.82
11.25
9.32
7.56
10.20
8.22
9.32
8.56
9.32
9.57
49
1.407
FCF / Net incomex
0.354
0.352
0.363
0.399
0.411
0.455
0.408
0.372
0.405
0.427
0.348
0.408
0.402
26
14.76
ROIC%
7.70
7.01
9.80
9.23
8.33
5.34
6.50
6.36
7.27
5.55
26.24
6.36
7.14
81
7.03
Return on equity%
24.69
27.25
27.96
28.07
29.65
27.66
25.12
22.29
24.30
23.51
9.27
24.30
26.18
90
19.50
Return on assets%
10.40
9.58
8.26
8.64
8.51
6.79
9.47
7.09
8.53
10.59
21.79
8.53
8.58
17
3.48
EPSzł
2.92
2.81
2.80
2.87
2.74
2.68
2.64
2.94
2.78
2.56
3.69
(1.38%)
(0.97%)
—
4.55
EPS growth%
26.13
24.17
22.72
24.60
22.89
25.21
23.23
22.36
22.03
23.29
22.82
23.23
23.26
93
0.83
Bookvalue per shzł
2.55
2.47
2.74
2.84
2.71
2.79
2.70
2.86
2.87
3.00
0.56
2.02%
1.59%
—
2.12
FCF per sharezł
1.20
1.20
1.19
1.34
1.33
1.38
1.35
1.45
1.60
1.61
2.51
3.92%
3.14%
—
1.70
Dividend per shzł
4.27
4.29
4.42
4.28
4.16
4.73
4.65
5.30
5.16
5.34
0.80
5.14%
2.32%
—
5.32
Div yield (avg)%
26.34
23.84
25.54
27.42
27.75
25.78
26.11
24.22
24.32
21.50
8.88
24.32
25.66
59
19.95
Payout ratio%
25.56
22.89
24.03
22.28
25.20
25.88
24.35
24.05
22.13
23.89
7.92
24.05
24.04
45
1.192
Shares (diluted)M
1.257
1.444
1.509
1.531
1.435
1.606
1.500
1.560
1.616
1.564
1.256
1.73%
1.98%
41
21.44
Buyback yield%
1.80
0.40
0.40
0.40
2.26
5.21
3.98
4.83
2.32
3.71
24.64
3.98
2.29
42
0.183
D/E ratiox
0.478
0.503
0.575
0.577
0.629
0.725
0.843
0.953
1.141
1.247
1.095
0.953
0.677
75
2.135
Enterprise valuezł M
2.213
2.388
2.515
2.671
2.852
3.143
3.698
4.238
4.624
5.261
4.770
13.03%
10.83%
16
2.345
LT debtzł M
7.488
7.725
7.961
8.434
7.444
7.683
7.854
7.311
6.626
6.561
5.421
(2.50%)
(1.26%)
16
Cost of revenue
3.13%
1.02×
Operating expenses
2.38%
0.94×
Property and equipment
20.73%
Cash and investments
13.96%
Spread over hurdle
(1.07%)