0.181
Revenuezł B
0.785
0.822
0.854
0.872
0.892
0.911
0.963
1.015
1.054
1.105
0.197
4.38%
3.84%
85
17.77
Revenue growth%
17.30
16.69
17.08
15.21
15.11
13.47
10.60
9.77
9.63
7.98
14.41
9.77
14.29
64
24.46
Gross margin%
26.08
27.67
27.87
28.70
29.10
26.61
27.71
28.58
27.70
26.36
29.57
27.70
27.70
37
26.78
Operating margin%
11.82
9.78
7.19
8.92
6.18
8.74
10.40
9.47
11.51
14.47
4.17
10.40
9.63
78
28.12
Net margin%
23.35
20.96
22.95
23.35
21.31
19.52
17.32
18.57
16.98
18.01
4.19
18.01
20.24
95
29.64
P/E ratio (avg)x
26.00
24.37
24.59
26.71
24.87
23.68
21.44
20.12
20.73
23.04
27.14
21.44
24.02
43
27.05
EV/EBITx
28.59
33.03
35.60
40.40
40.34
44.48
49.94
50.65
59.16
57.17
32.98
50.65
42.44
37
29.17
FCF yield (avg)%
1.27
0.40
0.52
1.73
0.46
2.31
1.65
0.40
1.51
0.75
9.15
1.51
1.01
55
14.21
FCF margin%
0.41
1.80
0.40
0.40
1.49
3.93
3.75
6.41
7.22
9.73
22.81
6.41
2.77
83
0.688
FCF / Net incomex
0.871
0.987
1.101
1.258
1.188
1.351
1.423
1.378
1.523
1.671
0.258
1.423
1.304
94
6.62
ROIC%
6.27
5.22
5.47
7.64
9.73
8.24
9.60
11.68
13.79
12.86
13.21
11.68
8.92
19
5.24
Return on equity%
28.94
27.94
27.62
29.91
29.65
28.50
31.40
33.69
32.07
31.15
16.86
31.40
29.78
23
11.37
Return on assets%
26.29
23.38
22.15
20.29
22.98
21.16
23.03
24.03
21.80
23.72
13.23
23.03
23.00
10
3.31
EPSzł
2.06
2.02
2.12
2.09
2.44
2.81
2.94
2.77
3.21
3.18
3.57
5.39%
5.30%
—
23.54
EPS growth%
19.00
16.99
17.70
17.78
16.35
15.25
13.31
14.68
14.90
11.91
9.35
14.68
15.80
44
2.87
Bookvalue per shzł
3.40
3.33
3.08
3.42
3.74
4.19
4.25
4.06
4.30
4.64
1.19
4.44%
4.45%
—
2.64
FCF per sharezł
3.59
3.69
4.07
4.67
4.59
4.96
5.26
5.40
6.30
6.95
1.75
8.63%
8.51%
—
1.65
Dividend per shzł
1.12
1.19
1.17
1.33
1.40
1.46
1.73
1.79
2.14
2.10
2.27
8.44%
7.22%
—
18.64
Div yield (avg)%
26.25
26.11
27.98
30.23
31.52
28.83
27.54
29.83
29.41
32.08
7.93
29.41
29.12
62
28.68
Payout ratio%
23.21
24.67
26.03
26.42
25.11
24.15
25.03
27.97
27.61
29.10
16.32
27.61
25.57
92
131.8
Shares (diluted)M
71.26
63.49
68.64
71.45
72.24
66.45
70.46
68.34
61.42
53.49
130.6
(5.83%)
(4.22%)
81
20.49
Buyback yield%
28.90
30.89
32.08
34.65
34.83
34.75
33.91
35.46
33.36
30.67
9.52
33.91
33.63
78
0.912
D/E ratiox
0.534
0.503
0.497
0.558
0.529
0.513
0.536
0.512
0.534
0.513
1.742
0.513
0.521
51
0.511
Enterprise valuezł B
0.518
0.554
0.573
0.540
0.561
0.548
0.509
0.508
0.480
0.533
1.180
(1.02%)
(0.55%)
50
1,042
LT debtzł M
111.9
108.6
118.0
125.5
138.5
159.1
149.9
146.1
158.6
165.0
702.6
3.56%
4.06%
48
Cost of revenue
3.56%
0.97×
Operating expenses
4.24%
1.04×
Property and equipment
17.87%
Spread over hurdle
35.13%