4.902
Revenuezł M
5.356
5.723
5.969
6.386
6.851
7.322
7.785
8.162
8.761
5.087
5.380
6.53%
6.37%
39
25.40
Revenue growth%
19.83
18.65
20.66
20.16
22.96
21.15
21.06
23.48
25.43
15.31
17.40
22.96
20.86
89
25.61
Gross margin%
16.32
16.26
18.38
15.92
18.92
16.39
17.29
20.08
18.75
23.05
11.87
18.75
17.50
82
2.02
Operating margin%
18.80
19.74
22.62
19.89
17.76
15.79
18.43
20.36
22.04
27.78
25.81
18.43
19.82
49
3.95
Net margin%
8.11
6.96
6.91
6.37
9.20
11.61
11.28
10.88
13.18
18.34
5.17
11.28
8.66
59
12.84
P/E ratio (avg)x
17.86
18.20
17.71
18.06
16.66
15.14
16.39
15.83
17.32
20.69
23.82
16.39
16.99
28
31.32
EV/EBITx
15.82
16.52
15.13
15.02
13.49
13.30
12.97
11.35
11.39
8.740
18.03
12.97
14.26
43
11.79
FCF yield (avg)%
18.03
20.85
20.15
23.12
24.90
25.41
25.99
27.49
26.26
9.53
3.99
25.99
24.01
64
23.63
FCF margin%
5.03
3.92
4.36
2.75
3.62
1.71
0.40
3.16
5.54
4.25
24.49
3.16
3.46
57
1.168
FCF / Net incomex
2.264
2.684
2.686
2.862
3.224
3.101
3.015
3.206
3.591
0.689
0.143
3.206
2.938
57
12.02
ROIC%
16.72
19.69
19.07
18.26
17.91
19.35
17.42
15.38
16.31
12.03
21.74
17.42
17.66
94
6.82
Return on equity%
14.87
16.76
14.44
16.73
16.84
18.97
20.35
20.41
22.16
9.16
22.02
20.35
16.80
79
28.05
Return on assets%
16.33
18.39
16.99
16.12
16.18
14.87
15.40
17.30
14.96
27.48
17.70
15.40
16.26
74
0.63
EPSzł
0.77
0.82
0.71
0.65
0.63
0.54
0.49
0.42
0.39
0.68
0.66
(9.57%)
(7.35%)
—
20.73
EPS growth%
23.81
24.86
26.33
26.89
27.95
26.44
27.47
27.21
29.01
10.47
6.48
27.47
26.66
86
0.77
Bookvalue per shzł
0.36
0.37
0.32
0.31
0.28
0.26
0.27
0.25
0.25
0.55
0.49
(4.04%)
(2.69%)
—
0.70
FCF per sharezł
0.30
0.27
0.24
0.22
0.20
0.19
0.21
0.19
0.17
0.24
0.55
(4.64%)
(6.36%)
—
0.42
Dividend per shzł
1.16
1.29
1.38
1.27
1.36
1.43
1.53
1.50
1.44
0.24
0.68
2.44%
3.01%
—
6.91
Div yield (avg)%
16.56
18.56
18.85
18.41
16.87
18.01
18.58
17.90
16.20
22.90
9.88
17.90
17.95
50
8.58
Payout ratio%
17.56
16.81
16.75
15.66
16.28
17.43
17.78
19.65
16.84
19.35
28.42
17.43
16.83
90
3.471
Shares (diluted)M
5.663
6.400
6.557
7.438
8.392
9.467
11.02
12.53
13.17
3.529
3.494
12.10%
9.79%
67
24.97
Buyback yield%
24.87
25.08
26.25
24.43
24.74
23.55
24.36
21.74
23.38
22.80
29.98
23.55
24.59
80
0.929
D/E ratiox
0.742
0.666
0.665
0.687
0.699
0.689
0.614
0.539
0.555
0.291
1.087
0.614
0.676
85
5.173
Enterprise valuezł M
1.586
1.843
1.958
2.198
2.118
2.175
2.172
2.369
2.282
6.855
4.995
0.75%
4.08%
58
5.426
LT debtzł M
3.420
3.375
3.217
3.400
3.451
3.661
3.963
4.030
3.775
3.276
8.005
2.12%
0.36%
71
Cost of revenue
6.58%
1.02×
Operating expenses
5.75%
0.94×
Goodwill & intangibles
14.48%