1.359
Revenuezł B
1.406
1.381
1.369
1.355
1.354
1.350
1.377
1.365
1.357
1.358
1.480
0.05%
(0.24%)
35
24.20
Revenue growth%
24.12
26.80
27.37
28.19
28.62
28.00
29.78
28.24
27.01
29.66
8.20
28.24
28.09
11
27.85
Gross margin%
31.33
33.23
33.73
35.05
33.58
33.39
34.04
34.46
33.73
36.56
4.29
34.04
33.73
18
16.00
Operating margin%
10.12
10.51
12.35
13.25
11.01
8.10
7.87
9.19
9.94
10.89
9.63
9.19
10.32
30
6.13
Net margin%
11.69
14.32
12.07
10.54
13.46
12.40
13.57
14.12
15.53
12.78
22.80
13.57
13.12
61
23.69
P/E ratio (avg)x
13.99
15.12
16.93
18.82
19.00
20.64
22.76
25.44
28.57
31.48
31.76
25.44
19.82
39
23.62
EV/EBITx
14.05
15.06
14.81
17.64
21.16
23.31
26.49
29.19
31.76
34.27
28.81
29.19
22.23
84
3.69
FCF yield (avg)%
22.67
21.04
20.51
19.74
22.01
19.59
17.42
19.62
21.60
20.85
9.71
19.62
20.68
73
11.60
FCF margin%
8.81
6.51
4.54
2.40
3.08
1.37
2.62
1.47
2.55
3.09
12.87
2.55
2.85
90
0.527
FCF / Net incomex
1.414
1.532
1.651
1.559
1.553
1.641
1.779
2.011
2.023
1.867
0.779
1.867
1.646
20
15.66
ROIC%
24.03
22.32
23.93
23.70
26.57
26.30
27.40
28.67
28.71
30.16
25.35
28.67
26.44
92
20.84
Return on equity%
6.63
4.50
3.79
4.84
3.34
1.41
0.40
0.40
0.40
2.96
26.09
0.40
3.15
15
15.17
Return on assets%
13.54
16.51
15.87
13.63
15.26
16.09
14.34
16.81
19.67
21.86
15.64
16.81
15.98
69
4.35
EPSzł
1.83
1.83
1.66
1.47
1.46
1.32
1.19
1.11
1.14
1.17
4.72
(4.33%)
(4.34%)
—
16.33
EPS growth%
22.36
21.30
19.64
20.91
19.97
19.01
17.77
14.96
15.11
13.13
20.85
15.11
19.32
62
2.82
Bookvalue per shzł
9.19
9.78
10.07
10.10
10.93
11.24
12.80
14.16
14.21
14.25
2.97
5.46%
5.90%
—
5.80
FCF per sharezł
1.79
1.86
2.04
1.88
2.04
2.02
1.86
1.98
1.90
1.79
1.20
(2.57%)
0.69%
—
5.02
Dividend per shzł
5.46
5.75
5.40
6.02
6.50
6.68
7.32
7.22
7.68
8.37
6.60
5.18%
3.64%
—
7.40
Div yield (avg)%
28.48
26.63
24.76
22.51
21.70
22.38
21.16
23.05
22.73
23.81
22.29
22.73
22.89
31
16.04
Payout ratio%
12.85
11.17
9.70
10.77
8.08
8.56
7.68
8.22
10.63
11.60
13.11
8.56
10.17
75
52.28
Shares (diluted)M
71.26
82.30
82.88
81.54
89.90
92.00
95.18
95.80
109.9
126.3
51.72
7.03%
5.83%
87
21.92
Buyback yield%
11.33
12.04
13.49
12.24
10.53
11.71
12.10
15.02
16.00
13.84
10.98
13.84
12.17
89
1.435
D/E ratiox
0.155
0.168
0.186
0.177
0.179
0.191
0.208
0.221
0.226
0.245
0.728
0.221
0.188
65
935.3
Enterprise valuezł M
553.3
522.6
481.6
431.6
395.5
377.3
324.5
313.6
265.8
233.4
563.0
(10.02%)
(9.29%)
8
824.0
LT debtzł M
340.0
338.4
380.1
401.2
440.4
495.7
561.1
633.9
703.4
685.3
307.3
9.24%
6.42%
31
Cost of revenue
(0.24%)
1.00×
Operating expenses
0.40%
1.07×
Goodwill & intangibles
19.58%