0.549
Revenuezł B
3.334
3.410
3.468
3.616
3.742
3.786
3.915
4.033
4.166
4.211
0.581
2.39%
2.74%
30
12.57
Revenue growth%
22.96
21.06
21.70
20.16
20.91
18.13
15.17
13.06
15.81
12.98
18.53
15.17
19.14
64
22.05
Gross margin%
24.57
24.74
21.92
19.73
17.93
19.67
19.20
18.56
16.83
16.55
14.06
18.56
19.44
17
18.59
Operating margin%
0.49
0.72
2.59
1.42
2.22
3.05
1.28
1.54
3.08
2.06
13.16
2.06
1.80
7
4.91
Net margin%
38.81
39.71
41.92
42.64
44.87
47.15
49.33
50.87
51.30
49.25
25.20
49.33
46.01
73
36.90
P/E ratio (avg)x
23.91
24.69
26.55
31.20
32.60
34.35
37.52
44.77
47.22
48.92
6.732
44.77
33.48
95
19.59
EV/EBITx
20.40
18.80
18.10
16.90
17.79
18.30
19.14
19.97
17.95
20.15
29.03
19.14
18.55
35
17.85
FCF yield (avg)%
14.55
15.89
17.23
15.89
14.63
12.89
14.99
16.47
17.20
15.71
22.99
15.71
15.80
67
17.42
FCF margin%
27.50
29.11
30.00
29.98
29.99
27.35
25.32
25.67
23.77
22.93
23.51
25.32
27.42
54
0.495
FCF / Net incomex
1.434
1.240
1.219
1.288
1.270
1.386
1.407
1.238
1.177
1.145
0.391
1.238
1.255
71
24.70
ROIC%
25.99
26.19
26.37
25.36
28.21
25.39
26.20
25.05
24.68
26.51
7.68
25.39
26.09
67
9.91
Return on equity%
11.08
9.30
11.68
12.91
14.64
15.55
17.62
19.58
18.70
21.49
14.60
18.70
15.09
43
5.88
Return on assets%
21.93
20.10
17.65
15.33
17.51
17.96
18.26
17.76
20.11
20.36
6.52
18.26
18.11
70
1,019
EPSzł
360.89
333.57
348.31
391.21
370.28
407.64
396.68
378.43
362.41
410.81
1,076
2.10%
2.41%
—
3.87
EPS growth%
7.70
8.71
7.80
7.17
7.49
5.23
4.35
6.20
7.86
9.54
26.47
6.20
7.60
43
1,126
Bookvalue per shzł
1,117
1,278
1,393
1,512
1,717
1,667
1,707
1,881
2,001
2,130
1,072
4.41%
8.15%
—
692.17
FCF per sharezł
218.95
242.39
261.87
282.31
281.59
269.33
286.44
322.44
301.48
294.13
1,211
0.87%
2.44%
—
235.61
Dividend per shzł
1,312
1,278
1,392
1,392
1,515
1,492
1,646
1,916
1,836
1,988
858.26
5.59%
4.06%
—
3.26
Div yield (avg)%
4.63
4.46
5.58
7.79
7.13
8.02
8.75
7.47
5.01
7.26
21.49
7.47
7.19
19
17.31
Payout ratio%
13.50
12.65
11.44
13.19
12.88
15.23
15.23
12.49
12.57
13.93
7.67
13.93
13.04
8
3.239
Shares (diluted)M
2.698
2.447
2.504
2.642
2.548
2.661
2.532
2.688
2.451
2.239
3.367
(2.55%)
(1.45%)
27
23.65
Buyback yield%
5.92
4.18
6.66
4.16
6.92
5.12
7.90
6.46
9.09
6.79
18.03
6.79
6.56
37
1.375
D/E ratiox
1.201
1.280
1.296
1.279
1.232
1.306
1.259
1.242
1.214
1.249
1.124
1.249
1.254
23
2.910
Enterprise valuezł B
2.755
2.979
2.918
3.202
3.444
3.024
2.675
2.532
2.763
2.420
0.551
(6.81%)
(2.06%)
67
2.974
LT debtzł B
2.240
2.453
2.521
2.244
2.014
2.010
2.005
1.743
1.610
1.765
1.822
(2.60%)
(3.03%)
38
Cost of revenue
2.98%
1.02×
Operating expenses
2.49%
0.98×
Property and equipment
18.28%
Cash and investments
14.33%