3.096
Revenuezł M
3.130
3.232
3.262
3.367
3.506
3.520
3.613
3.676
3.763
3.929
3.204
2.31%
2.45%
48
20.55
Revenue growth%
6.50
8.46
10.65
7.96
7.05
9.26
10.27
8.69
9.61
8.62
16.43
9.26
8.65
12
8.98
Gross margin%
21.34
21.91
24.18
25.06
26.82
26.84
28.80
26.16
23.27
25.40
23.90
26.16
25.23
79
26.60
Operating margin%
8.40
10.50
13.26
11.50
14.38
16.34
18.83
19.69
20.07
18.01
8.74
18.83
15.36
33
27.62
Net margin%
32.25
31.86
32.90
32.95
31.87
30.58
30.66
31.82
30.50
31.03
2.14
30.66
31.84
31
15.13
P/E ratio (avg)x
18.39
20.21
19.81
20.75
23.50
22.45
25.84
25.27
25.32
27.23
21.32
25.32
22.98
60
16.26
EV/EBITx
22.85
22.63
22.91
22.66
23.49
24.26
22.61
20.34
20.80
20.15
19.16
20.80
22.65
40
27.88
FCF yield (avg)%
13.46
12.23
13.33
12.85
14.39
14.02
13.88
12.08
11.62
12.84
23.36
12.84
13.09
57
5.44
FCF margin%
8.08
9.61
8.73
9.80
8.56
7.22
9.25
7.31
5.43
6.15
26.13
7.22
8.32
95
1.177
FCF / Net incomex
1.473
1.389
1.373
1.319
1.463
1.540
1.510
1.515
1.647
1.769
0.293
1.540
1.491
70
16.89
ROIC%
4.05
2.24
5.12
3.44
1.93
0.40
0.40
0.88
3.48
1.66
6.75
0.88
2.09
90
22.47
Return on equity%
5.65
7.37
5.08
6.08
6.04
4.48
4.02
1.28
2.92
0.51
24.57
2.92
4.78
73
28.69
Return on assets%
1.43
2.65
1.58
0.79
0.52
0.40
0.40
3.36
4.82
2.85
13.99
2.85
1.50
63
0.63
EPSzł
0.98
0.89
0.99
1.11
1.05
1.11
1.20
1.13
1.20
1.18
0.69
2.34%
3.00%
—
7.04
EPS growth%
19.12
18.45
16.85
15.40
17.30
18.79
21.72
22.94
23.75
22.25
8.33
22.25
18.95
34
2.86
Bookvalue per shzł
3.21
3.75
4.05
4.61
4.69
4.57
4.87
5.50
6.33
6.82
3.59
7.77%
7.31%
—
1.77
FCF per sharezł
2.23
2.32
2.47
2.47
2.52
2.39
2.57
2.51
2.49
2.51
2.76
(0.13%)
1.80%
—
2.48
Dividend per shzł
3.47
3.46
3.39
3.31
3.31
3.82
4.41
4.44
5.02
5.34
2.23
10.05%
5.59%
—
9.92
Div yield (avg)%
7.03
4.77
5.42
5.19
7.52
9.36
11.63
9.31
6.69
7.90
27.94
9.31
7.28
28
17.38
Payout ratio%
9.52
7.18
4.65
7.23
8.44
9.86
8.06
10.69
13.22
14.69
12.38
10.69
8.98
90
1.093
Shares (diluted)M
1.735
1.676
1.864
1.823
1.730
1.837
2.002
1.927
1.969
1.991
1.088
2.86%
2.54%
13
9.56
Buyback yield%
17.57
14.88
16.25
17.44
18.44
15.61
16.16
18.27
16.90
18.06
23.14
16.90
17.17
15
0.932
D/E ratiox
1.767
1.682
1.648
1.610
1.628
1.484
1.443
1.338
1.282
1.323
0.974
1.338
1.547
24
2.401
Enterprise valuezł M
1.144
1.261
1.268
1.279
1.461
1.611
1.873
2.176
2.182
2.341
1.584
9.89%
7.21%
57
0.380
LT debtzł M
3.105
3.303
3.483
3.886
3.718
3.721
3.736
3.848
3.631
3.892
1.707
0.92%
2.96%
23
Cost of revenue
2.29%
0.98×
Operating expenses
2.84%
1.04×
Property and equipment
24.07%
Cash and investments
20.02%