12.39
Revenuezł B
12.17
12.57
12.89
13.40
13.87
14.36
14.84
15.85
16.62
17.71
13.69
5.01%
4.22%
46
27.15
Revenue growth%
7.06
7.07
4.09
3.10
4.47
4.04
2.05
3.14
2.02
4.72
5.14
3.14
4.06
83
25.04
Gross margin%
8.82
9.12
6.37
6.99
4.03
1.11
1.04
0.40
0.40
0.40
12.07
0.40
2.57
26
8.75
Operating margin%
28.71
29.32
28.33
30.91
30.67
30.54
30.10
29.73
30.47
27.56
4.40
30.10
29.91
63
12.00
Net margin%
18.29
21.20
24.10
27.06
29.01
26.87
29.12
30.76
31.64
31.03
21.08
30.76
28.04
5
14.59
P/E ratio (avg)x
26.46
24.63
22.14
24.65
23.81
24.77
23.28
21.35
20.26
18.38
24.18
21.35
23.54
81
31.60
EV/EBITx
28.29
29.79
31.04
32.90
33.84
36.32
36.15
33.99
32.57
37.41
19.83
36.15
33.37
94
12.24
FCF yield (avg)%
29.10
26.36
24.97
27.50
28.30
27.97
27.83
30.36
30.64
32.55
28.31
30.36
28.14
14
13.95
FCF margin%
2.84
5.78
5.88
5.08
3.55
3.81
5.97
6.93
7.76
6.99
7.82
6.93
5.83
18
0.934
FCF / Net incomex
1.641
1.813
1.763
2.057
2.214
2.491
2.804
2.820
2.954
3.009
0.587
2.820
2.353
50
20.72
ROIC%
32.63
33.77
35.78
33.93
36.28
38.14
38.66
37.51
36.97
38.45
24.01
38.14
36.63
44
14.38
Return on equity%
23.05
22.10
21.95
23.31
25.60
27.51
28.08
26.60
27.54
25.10
26.87
27.51
25.35
47
26.38
Return on assets%
24.52
23.81
24.44
22.11
22.67
23.98
22.32
22.98
25.32
25.51
4.42
23.98
23.89
62
4.24
EPSzł
6.64
7.16
7.50
8.45
9.76
10.78
11.19
11.58
12.22
12.64
4.37
5.32%
7.90%
—
10.84
EPS growth%
20.13
20.68
22.16
19.58
19.10
20.54
22.77
23.42
24.41
24.34
20.13
23.42
21.42
61
7.75
Bookvalue per shzł
5.55
5.42
5.36
5.39
6.01
6.05
6.28
6.17
7.30
7.32
2.77
4.02%
4.67%
—
4.34
FCF per sharezł
1.63
1.68
1.50
1.50
1.44
1.34
1.18
1.11
1.10
0.98
6.30
(7.45%)
(5.24%)
—
7.88
Dividend per shzł
4.35
4.40
4.74
5.03
5.15
5.54
6.15
6.95
7.05
7.39
7.44
7.46%
5.94%
—
29.08
Div yield (avg)%
27.59
28.63
31.43
30.60
29.05
28.35
30.34
32.99
30.81
30.73
13.45
30.73
30.47
63
8.32
Payout ratio%
20.12
17.13
15.98
15.40
14.34
15.36
14.66
17.09
19.59
21.59
7.85
17.09
16.54
34
961.1
Shares (diluted)M
670.7
661.2
687.8
653.5
641.3
615.3
608.6
534.5
528.0
546.6
989.2
(3.15%)
(3.57%)
92
21.76
Buyback yield%
2.43
4.05
3.36
4.61
3.50
2.61
5.18
6.75
7.23
7.07
29.23
6.75
4.33
52
0.165
D/E ratiox
0.197
0.224
0.238
0.264
0.290
0.298
0.275
0.261
0.264
0.250
0.813
0.264
0.262
67
3.856
Enterprise valuezł B
6.442
7.272
7.361
7.872
8.544
8.458
8.413
9.877
9.285
8.767
11.73
0.52%
2.61%
65
5.347
LT debtzł B
8.251
7.590
8.198
7.087
6.400
6.949
6.193
5.285
5.063
5.047
5.983
(4.64%)
(4.23%)
62
Cost of revenue
4.44%
1.02×
Operating expenses
3.67%
0.95×
Goodwill & intangibles
21.12%