0.218
Revenuezł M
1.539
1.682
1.773
1.887
1.977
2.083
2.279
2.440
2.633
2.826
0.229
7.41%
6.79%
75
11.70
Revenue growth%
22.37
23.51
22.54
24.84
25.40
24.83
25.50
26.15
27.44
27.73
18.64
26.15
25.12
63
4.41
Gross margin%
9.77
12.29
10.57
10.37
12.05
12.05
9.69
9.77
9.07
11.00
9.71
9.77
10.47
51
22.59
Operating margin%
29.48
30.95
28.24
26.19
28.96
28.90
27.58
27.83
29.56
30.73
16.86
28.90
28.93
5
12.46
Net margin%
16.01
14.54
16.98
17.57
17.46
19.17
18.26
17.08
18.01
18.09
9.85
18.09
17.52
93
27.05
P/E ratio (avg)x
5.318
5.621
6.115
6.484
5.946
5.075
5.481
5.520
5.788
4.930
25.95
5.481
5.570
34
36.64
EV/EBITx
59.46
58.64
58.60
67.21
65.29
72.93
78.34
86.90
87.45
103.8
11.89
86.90
70.07
86
16.45
FCF yield (avg)%
16.23
14.31
12.25
12.93
15.13
14.81
12.47
11.33
13.70
16.64
20.79
13.70
14.00
43
27.12
FCF margin%
8.29
7.79
9.48
8.19
9.51
12.48
13.72
14.75
15.02
13.50
26.49
13.72
11.00
70
0.846
FCF / Net incomex
1.850
1.899
1.907
1.802
2.061
1.916
2.033
1.987
1.949
1.861
1.092
1.949
1.911
94
5.13
ROIC%
2.50
2.47
5.09
2.65
0.40
1.90
0.40
3.32
4.25
2.09
29.37
2.09
2.49
46
7.40
Return on equity%
13.71
11.72
11.92
9.81
11.38
12.58
10.23
12.88
14.76
17.32
8.44
12.88
12.25
63
13.19
Return on assets%
4.73
4.15
1.77
1.75
4.56
7.19
5.10
2.13
0.40
0.40
11.95
2.13
3.14
80
0.95
EPSzł
0.66
0.75
0.79
0.83
0.89
0.92
0.96
1.07
1.14
1.29
1.03
7.77%
6.81%
—
21.33
EPS growth%
31.17
33.05
34.84
32.89
34.22
32.83
32.88
35.24
36.23
37.12
23.76
35.24
33.63
9
0.82
Bookvalue per shzł
0.22
0.21
0.19
0.18
0.16
0.16
0.16
0.16
0.14
0.15
0.86
(1.29%)
(3.35%)
—
0.80
FCF per sharezł
1.56
1.54
1.56
1.64
1.72
2.04
2.18
2.33
2.77
2.95
0.58
11.36%
6.97%
—
0.23
Dividend per shzł
1.18
1.15
1.16
1.27
1.16
1.07
1.06
1.05
1.06
1.03
0.78
(2.46%)
(2.16%)
—
24.90
Div yield (avg)%
18.79
16.06
15.85
14.03
13.45
10.93
8.61
7.41
9.61
11.89
13.20
9.61
12.67
72
3.18
Payout ratio%
17.88
20.78
21.20
20.85
19.53
16.80
16.16
15.12
14.53
17.49
22.35
16.16
17.69
27
0.975
Shares (diluted)M
0.959
1.010
0.894
0.793
0.778
0.685
0.626
0.678
0.755
0.668
0.989
(3.02%)
(4.57%)
48
28.32
Buyback yield%
29.87
28.35
30.31
29.48
31.71
33.87
32.92
33.91
32.98
32.53
4.92
32.98
32.12
94
1.044
D/E ratiox
0.830
0.875
0.961
0.900
0.810
0.849
0.859
0.907
0.980
0.919
1.351
0.907
0.888
81
0.484
Enterprise valuezł M
2.276
2.355
2.306
2.594
2.754
3.081
3.530
3.844
3.697
3.530
0.516
5.09%
4.38%
66
0.580
LT debtzł M
3.274
3.183
2.867
2.963
2.837
2.981
3.251
3.190
3.285
3.272
1.877
2.89%
0.40%
81
Cost of revenue
7.06%
1.03×
Operating expenses
6.59%
0.98×
Spread over hurdle
35.38%