0.469
Revenuezł B
0.713
0.791
0.863
0.949
1.017
1.084
1.177
1.281
1.395
1.533
0.481
8.57%
8.67%
48
25.92
Revenue growth%
23.88
23.71
26.18
24.44
24.46
25.37
27.79
25.87
26.89
26.58
28.96
26.58
25.62
68
20.26
Gross margin%
11.69
12.14
9.33
8.63
6.42
6.52
5.24
3.77
3.78
4.12
11.52
4.12
6.47
26
20.97
Operating margin%
34.32
32.96
32.61
32.75
32.09
32.44
33.18
35.55
37.98
39.50
8.49
35.55
33.07
66
8.64
Net margin%
14.33
17.31
16.11
15.65
14.02
15.20
15.20
16.47
14.82
16.00
6.33
15.20
15.43
53
37.92
P/E ratio (avg)x
37.13
38.47
40.59
42.15
46.92
44.30
42.90
43.16
47.34
48.91
15.87
44.30
43.03
53
15.26
EV/EBITx
29.94
31.56
35.89
37.76
38.64
40.73
44.94
49.88
56.63
51.47
37.73
49.88
39.69
64
24.18
FCF yield (avg)%
20.29
19.01
18.96
16.77
15.08
17.77
19.87
21.97
19.23
16.83
5.95
19.23
18.98
38
20.61
FCF margin%
21.32
23.86
21.14
22.24
22.91
21.37
23.31
20.52
18.70
21.51
18.73
21.37
21.44
85
1.200
FCF / Net incomex
0.774
0.877
0.931
1.010
0.968
0.987
1.097
1.189
1.293
1.336
1.333
1.189
0.999
91
7.83
ROIC%
15.01
13.63
10.67
12.93
13.62
13.05
12.80
14.30
13.68
13.22
11.11
13.22
13.42
11
11.19
Return on equity%
29.61
29.13
28.12
27.81
27.86
30.38
33.32
34.52
34.18
36.98
12.50
34.18
29.99
11
24.55
Return on assets%
17.20
16.50
15.35
14.40
13.60
15.04
15.32
16.98
15.32
16.49
5.25
15.32
15.34
32
15.40
EPSzł
24.30
24.07
26.94
29.19
29.75
30.04
32.87
32.70
35.56
38.84
17.11
5.48%
5.17%
—
17.51
EPS growth%
21.66
22.22
23.48
20.52
20.33
20.41
17.74
15.73
17.14
15.51
12.72
17.14
20.37
64
10.07
Bookvalue per shzł
14.91
16.56
15.54
15.30
14.89
17.34
18.23
21.24
23.66
25.31
18.37
11.19%
5.96%
—
10.30
FCF per sharezł
22.38
22.09
22.95
21.09
22.89
22.96
21.80
21.97
23.64
26.02
17.86
2.60%
2.21%
—
11.39
Dividend per shzł
10.81
10.49
10.09
10.29
11.42
12.76
14.19
13.61
13.85
12.42
14.59
1.70%
0.81%
—
14.63
Div yield (avg)%
21.58
21.40
23.20
24.07
25.99
28.89
29.33
28.95
26.59
26.84
26.18
28.89
26.29
13
19.27
Payout ratio%
7.65
7.03
6.98
4.48
6.12
5.07
6.10
8.39
9.71
12.04
18.05
8.39
7.00
6
15.06
Shares (diluted)M
11.99
12.10
10.74
10.44
10.76
9.359
8.440
7.891
8.541
7.735
15.19
(6.40%)
(5.18%)
38
16.89
Buyback yield%
32.79
33.07
35.01
33.35
34.46
34.51
35.88
38.20
39.76
40.15
5.93
38.20
34.76
33
0.504
D/E ratiox
1.243
1.259
1.420
1.668
1.684
2.004
2.125
2.523
2.952
3.230
0.636
2.523
1.844
85
0.747
Enterprise valuezł B
1.041
1.116
1.226
1.360
1.301
1.406
1.473
1.485
1.428
1.357
1.117
0.84%
3.08%
23
1.146
LT debtzł B
0.792
0.890
0.825
0.885
0.917
0.994
1.069
1.041
1.133
1.243
0.096
6.28%
4.75%
18
Cost of revenue
8.47%
0.98×
Operating expenses
8.90%
1.02×
Cash and investments
14.72%
Spread over hurdle
(5.03%)