2.747
Revenuezł B
3.475
3.538
3.566
3.505
3.523
3.546
3.497
3.573
3.578
3.613
2.989
0.51%
0.38%
90
25.88
Revenue growth%
19.87
19.81
22.78
20.91
18.80
17.53
20.37
20.20
18.48
16.01
4.91
18.48
19.84
19
27.79
Gross margin%
19.63
18.18
18.52
16.73
14.57
13.15
10.30
9.43
10.89
10.08
23.09
10.30
13.86
35
7.62
Operating margin%
4.49
6.00
4.71
5.42
6.90
8.92
10.92
10.99
9.27
8.32
25.26
9.27
7.61
25
28.60
Net margin%
17.46
20.45
22.35
22.63
20.38
18.28
17.10
19.23
19.91
21.98
19.98
19.23
20.14
51
17.33
P/E ratio (avg)x
32.20
32.71
35.70
32.41
30.47
27.77
27.51
28.11
30.84
28.72
24.30
28.11
30.65
84
34.58
EV/EBITx
29.04
28.25
28.08
30.55
33.97
35.97
36.80
41.01
46.26
45.24
20.97
41.01
34.97
49
12.93
FCF yield (avg)%
22.15
20.96
22.22
21.79
23.97
25.60
25.67
26.65
26.28
25.05
27.66
25.67
24.51
28
7.20
FCF margin%
6.14
5.33
6.19
7.80
9.25
11.30
9.64
7.76
9.39
8.62
2.16
9.39
8.21
17
0.243
FCF / Net incomex
0.410
0.443
0.531
0.585
0.637
0.677
0.767
0.896
0.969
0.964
1.351
0.896
0.657
23
16.44
ROIC%
4.75
2.01
0.53
2.78
0.89
1.58
1.97
3.78
4.13
6.90
29.50
3.78
2.39
88
21.73
Return on equity%
9.31
11.72
9.66
9.16
7.98
8.85
10.00
7.03
7.86
10.11
21.07
8.85
9.23
49
10.97
Return on assets%
12.63
11.61
13.26
14.60
13.20
10.45
13.33
11.98
9.25
7.01
28.41
10.45
12.31
34
2.03
EPSzł
2.25
2.17
2.27
2.44
2.56
2.68
2.72
2.70
2.58
2.82
2.26
1.92%
3.08%
—
23.92
EPS growth%
22.83
24.19
21.98
19.97
18.73
16.30
17.51
16.34
17.90
19.05
5.84
17.51
18.89
49
0.78
Bookvalue per shzł
1.30
1.32
1.53
1.53
1.63
1.69
1.98
1.89
1.81
2.07
1.35
4.90%
6.19%
—
1.94
FCF per sharezł
1.07
1.24
1.22
1.25
1.29
1.44
1.48
1.69
1.94
1.97
1.66
8.84%
6.35%
—
1.09
Dividend per shzł
0.55
0.53
0.47
0.47
0.47
0.48
0.44
0.38
0.38
0.37
0.52
(4.33%)
(4.98%)
—
19.75
Div yield (avg)%
24.12
24.53
25.95
28.58
25.81
25.97
24.79
26.84
28.74
31.19
9.39
26.84
25.96
95
24.22
Payout ratio%
17.48
19.06
20.88
18.99
18.37
18.41
16.81
16.24
16.01
17.76
25.18
16.81
18.07
54
527.8
Shares (diluted)M
480.7
428.6
429.3
432.9
439.4
418.8
365.5
345.4
372.3
397.9
530.8
(1.96%)
(1.55%)
44
18.20
Buyback yield%
12.74
10.54
10.14
11.48
11.94
9.02
11.50
10.67
9.56
8.24
16.68
9.56
10.61
50
0.424
D/E ratiox
0.948
0.892
0.877
0.895
0.874
0.742
0.720
0.641
0.647
0.611
1.670
0.647
0.808
59
2.404
Enterprise valuezł B
3.679
4.019
4.489
4.033
3.910
4.189
4.136
4.141
3.996
4.319
1.455
2.01%
2.10%
62
1.308
LT debtzł B
4.795
5.386
4.861
5.492
5.396
5.640
5.551
5.740
6.382
7.221
0.669
6.00%
3.59%
12
Cost of revenue
0.60%
1.02×
Operating expenses
0.28%
0.99×
Cash and investments
17.39%
Spread over hurdle
(0.29%)