2.508
Revenuezł B
1.784
1.981
2.116
2.268
2.491
2.664
2.834
3.146
3.406
3.725
2.590
8.38%
8.43%
12
19.98
Revenue growth%
7.16
7.71
7.40
7.44
4.89
3.66
3.39
0.75
1.64
4.53
24.14
3.39
4.71
75
28.78
Gross margin%
32.89
31.90
32.13
31.04
29.33
28.13
26.51
28.45
27.92
26.51
12.86
27.92
28.89
58
12.66
Operating margin%
20.95
18.19
15.92
15.60
13.39
15.26
14.69
14.16
11.37
9.36
6.63
14.16
14.97
71
23.55
Net margin%
19.09
19.55
22.06
24.07
21.95
21.71
20.58
22.41
25.28
23.34
24.13
22.41
22.00
23
24.65
P/E ratio (avg)x
6.932
6.529
5.835
5.855
6.285
5.917
6.342
6.509
6.716
6.768
10.72
6.509
6.426
73
25.42
EV/EBITx
30.81
29.83
29.56
31.25
30.42
32.21
33.03
35.90
37.80
37.07
32.84
35.90
31.73
11
19.26
FCF yield (avg)%
17.72
16.32
17.28
19.26
19.05
16.72
16.58
13.84
11.53
11.42
2.27
13.84
16.65
24
24.60
FCF margin%
36.14
37.96
38.54
36.05
37.92
40.04
40.14
38.77
38.65
41.08
11.59
40.04
38.59
86
0.381
FCF / Net incomex
0.185
0.194
0.198
0.215
0.202
0.205
0.234
0.254
0.276
0.273
1.384
0.254
0.210
17
14.85
ROIC%
6.41
5.40
5.27
7.09
9.84
12.29
10.08
11.25
10.48
8.57
21.91
10.48
9.20
84
12.39
Return on equity%
16.04
16.99
19.88
19.37
20.00
17.93
20.15
18.44
18.06
20.33
15.65
18.44
18.90
79
12.36
Return on assets%
7.68
6.01
5.78
4.20
5.03
5.53
5.66
8.61
8.01
7.84
25.31
7.84
5.89
88
0.76
EPSzł
2.80
3.03
3.37
3.33
3.61
3.48
3.94
4.11
4.11
4.39
0.85
3.99%
4.64%
—
12.90
EPS growth%
2.15
4.34
6.27
8.73
5.88
2.90
3.14
5.72
4.66
7.26
26.59
4.66
5.19
44
1.36
Bookvalue per shzł
2.00
1.85
1.82
1.94
2.16
2.32
2.56
2.60
2.44
2.37
0.43
1.91%
1.70%
—
1.80
FCF per sharezł
3.36
3.28
3.78
3.47
3.52
3.34
3.09
3.19
3.50
3.79
0.73
1.47%
0.54%
—
2.62
Dividend per shzł
3.51
3.58
4.01
4.40
5.19
5.24
5.65
6.00
6.94
8.03
1.05
9.11%
8.73%
—
28.48
Div yield (avg)%
16.10
15.91
12.95
12.36
12.27
11.20
8.77
10.22
7.36
9.93
3.43
9.93
11.74
62
23.41
Payout ratio%
4.75
5.47
6.54
8.67
6.36
5.61
6.53
5.58
6.80
8.81
27.55
6.53
6.45
80
707.2
Shares (diluted)M
695.4
668.7
644.2
595.8
637.3
726.1
758.2
843.8
958.6
909.0
691.3
7.36%
2.39%
22
5.69
Buyback yield%
19.03
21.37
22.94
20.19
17.37
18.02
15.58
16.80
18.17
19.85
13.96
18.02
18.60
86
1.092
D/E ratiox
0.638
0.600
0.540
0.492
0.541
0.600
0.548
0.559
0.493
0.526
0.158
0.548
0.545
76
304.4
Enterprise valuezł M
332.2
315.7
346.6
377.1
374.7
400.2
362.5
346.6
359.4
324.2
202.0
(2.85%)
(0.26%)
65
0.196
LT debtzł B
1.381
1.332
1.262
1.350
1.376
1.216
1.306
1.212
1.116
1.118
0.700
(4.07%)
(2.86%)
94
Cost of revenue
7.95%
0.96×
Operating expenses
9.34%
1.09×
Property and equipment
19.14%
Spread over hurdle
11.10%