2.397
Revenuezł M
5.392
5.735
6.222
6.730
7.259
7.851
8.411
8.807
9.287
10.12
2.558
6.86%
7.11%
87
14.14
Revenue growth%
28.55
26.67
25.52
24.31
26.50
28.25
25.63
25.03
23.25
21.70
17.22
25.03
25.57
28
17.53
Gross margin%
15.36
13.18
10.37
10.07
8.99
11.00
12.45
13.52
12.41
12.12
19.70
12.41
12.27
69
28.23
Operating margin%
21.40
21.42
20.80
20.87
21.68
21.21
19.75
22.39
24.72
23.81
26.39
22.39
21.41
62
6.33
Net margin%
27.99
29.93
32.76
31.36
28.50
31.26
30.62
28.66
28.58
27.43
7.53
28.66
29.29
12
12.90
P/E ratio (avg)x
45.26
52.91
57.47
62.95
74.61
76.40
76.20
88.79
101.1
118.3
37.88
88.79
75.40
10
28.41
EV/EBITx
9.520
10.10
11.13
11.99
12.47
13.73
14.83
13.84
12.89
14.61
19.45
13.84
12.68
32
23.17
FCF yield (avg)%
29.46
26.75
26.40
25.17
27.25
28.29
25.84
23.70
21.11
23.30
26.00
23.70
26.12
17
13.75
FCF margin%
0.64
0.40
1.30
2.72
0.40
0.40
2.51
3.77
6.71
7.99
12.72
3.77
1.90
9
0.971
FCF / Net incomex
0.221
0.237
0.209
0.189
0.199
0.191
0.203
0.202
0.211
0.190
0.319
0.202
0.203
75
29.56
ROIC%
28.79
30.64
33.39
33.95
32.77
33.78
32.43
30.85
30.47
32.11
8.42
32.11
32.27
51
27.32
Return on equity%
8.96
11.81
14.28
12.23
11.91
9.29
9.27
10.93
13.47
14.43
6.81
10.93
11.86
66
9.44
Return on assets%
18.16
19.37
16.86
17.35
15.16
14.82
15.89
13.32
14.96
13.00
8.90
14.82
15.53
39
0.50
EPSzł
0.25
0.25
0.27
0.30
0.28
0.28
0.30
0.34
0.34
0.34
0.54
3.93%
3.40%
—
3.80
EPS growth%
0.40
0.40
0.40
1.27
0.40
0.40
0.59
0.40
0.40
2.02
8.52
0.40
0.40
81
0.59
Bookvalue per shzł
1.45
1.62
1.97
2.31
2.66
3.23
3.58
4.19
4.22
4.16
0.24
9.41%
12.70%
—
0.53
FCF per sharezł
0.42
0.49
0.60
0.59
0.61
0.73
0.74
0.78
0.85
0.96
0.44
9.45%
10.40%
—
0.54
Dividend per shzł
0.20
0.20
0.22
0.25
0.26
0.31
0.36
0.37
0.39
0.44
0.18
10.55%
8.70%
—
16.81
Div yield (avg)%
18.25
16.87
17.42
18.84
18.01
19.74
16.91
18.42
16.45
16.38
17.95
16.91
17.72
61
13.35
Payout ratio%
27.54
29.60
27.39
26.32
27.98
29.93
30.58
33.23
34.98
32.86
26.53
32.86
29.77
32
4.862
Shares (diluted)M
4.733
4.278
4.215
4.557
4.086
4.433
4.718
4.339
3.861
3.941
4.927
(0.72%)
(0.88%)
32
29.64
Buyback yield%
10.62
12.49
15.16
12.36
11.21
11.95
10.70
10.13
11.21
12.91
23.48
11.21
11.58
65
1.689
D/E ratiox
1.052
1.065
0.998
0.947
1.027
1.094
1.081
0.955
0.933
0.951
1.344
0.955
1.012
56
3.748
Enterprise valuezł M
1.735
1.563
1.452
1.349
1.369
1.440
1.278
1.365
1.291
1.409
6.132
0.57%
(1.28%)
8
1.640
LT debtzł M
6.404
6.763
7.062
7.413
6.978
7.131
7.153
7.392
8.044
8.518
1.656
4.07%
3.48%
17
Cost of revenue
7.11%
1.00×
Operating expenses
6.75%
0.97×
Cash and investments
14.38%