1.636
Revenuezł M
2.422
2.492
2.562
2.547
2.549
2.544
2.554
2.553
2.585
2.571
1.694
0.18%
0.91%
35
7.19
Revenue growth%
7.78
8.29
10.45
7.94
5.84
8.55
7.82
10.11
11.43
13.27
14.18
10.11
8.42
84
9.58
Gross margin%
0.43
0.40
0.40
0.79
0.40
0.40
0.55
0.40
0.40
0.40
10.65
0.40
0.40
29
18.38
Operating margin%
28.06
27.56
26.00
26.26
23.86
23.95
26.80
29.23
28.47
28.90
2.41
28.47
27.18
60
21.65
Net margin%
27.68
26.16
27.94
30.60
28.35
30.50
33.05
32.49
35.12
33.06
12.23
33.05
30.55
68
12.55
P/E ratio (avg)x
34.62
36.23
35.86
35.78
37.90
40.81
41.12
43.33
48.75
55.62
9.275
43.33
39.35
94
30.04
EV/EBITx
37.94
41.76
45.63
52.66
54.24
60.21
59.69
58.73
57.36
64.97
6.655
59.69
55.80
82
26.88
FCF yield (avg)%
30.71
29.28
28.07
27.53
29.98
31.58
33.45
32.68
34.66
34.47
29.02
33.45
31.14
80
3.60
FCF margin%
7.26
5.77
8.38
8.96
11.28
13.81
13.72
11.97
12.19
12.29
12.76
12.29
11.62
79
0.603
FCF / Net incomex
0.472
0.447
0.438
0.469
0.525
0.528
0.583
0.545
0.496
0.523
1.429
0.528
0.510
45
24.05
ROIC%
30.44
30.71
28.44
27.80
28.02
25.60
24.09
25.84
23.70
24.82
20.13
24.82
26.82
91
2.60
Return on equity%
33.20
32.10
34.17
35.91
33.69
34.23
34.69
32.41
34.76
32.05
5.79
34.23
33.93
87
24.79
Return on assets%
4.71
2.01
4.43
2.84
0.40
0.90
0.40
0.40
0.40
0.40
17.97
0.40
0.65
78
0.08
EPSzł
0.06
0.05
0.06
0.06
0.06
0.07
0.06
0.07
0.07
0.07
0.09
0.17%
1.86%
—
8.66
EPS growth%
10.16
8.29
7.70
5.91
6.34
3.63
0.90
2.51
0.40
1.66
22.23
1.66
4.77
46
0.05
Bookvalue per shzł
0.08
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.03
2.87%
(0.09%)
—
0.06
FCF per sharezł
0.08
0.08
0.10
0.10
0.10
0.10
0.12
0.12
0.13
0.14
0.01
7.04%
7.67%
—
0.08
Dividend per shzł
0.07
0.07
0.07
0.07
0.08
0.09
0.10
0.12
0.11
0.12
0.08
9.88%
7.02%
—
14.62
Div yield (avg)%
15.99
18.84
17.18
14.51
12.53
14.22
12.93
11.25
9.05
6.32
18.44
11.25
13.57
90
4.73
Payout ratio%
18.64
18.29
17.88
17.47
16.51
16.73
18.82
18.90
17.19
18.57
21.11
18.57
18.09
65
18.38
Shares (diluted)M
19.53
17.87
18.91
19.55
17.57
18.17
19.95
18.04
17.29
19.10
17.89
1.69%
(0.17%)
21
13.58
Buyback yield%
21.30
20.33
22.09
20.43
18.03
19.04
18.22
20.57
22.06
22.93
29.47
20.57
20.50
60
0.795
D/E ratiox
0.362
0.398
0.385
0.400
0.437
0.466
0.476
0.521
0.519
0.591
1.340
0.519
0.452
55
0.157
Enterprise valuezł M
0.984
1.039
0.995
0.913
0.877
0.875
0.924
0.996
1.071
1.151
0.186
5.58%
2.72%
15
0.891
LT debtzł M
0.254
0.270
0.276
0.320
0.323
0.314
0.314
0.360
0.369
0.352
0.394
1.74%
3.32%
90
Cost of revenue
0.99%
1.01×
Operating expenses
(0.17%)
0.90×
Cash and investments
15.81%
Goodwill & intangibles
15.66%
Spread over hurdle
17.75%