0.938
Revenuezł M
1.306
1.337
1.398
1.464
1.528
1.581
1.639
1.728
1.749
1.815
1.002
3.50%
3.94%
52
17.68
Revenue growth%
19.50
17.53
14.87
16.67
19.37
21.90
23.47
23.11
22.94
21.75
20.11
22.94
20.63
19
14.17
Gross margin%
12.18
11.38
12.97
11.57
10.53
10.93
9.12
6.55
9.48
7.39
7.42
9.12
10.73
84
25.12
Operating margin%
23.85
22.10
19.89
18.23
20.23
19.53
21.40
21.28
24.02
21.68
23.17
21.40
21.34
38
17.58
Net margin%
30.50
27.87
27.35
26.23
26.29
24.30
25.22
26.43
29.06
28.98
13.46
26.43
26.89
45
15.52
P/E ratio (avg)x
20.88
20.57
18.14
16.74
17.19
16.30
15.27
15.00
16.38
14.44
16.31
15.27
16.56
34
23.62
EV/EBITx
29.73
29.52
30.61
35.23
40.02
47.29
50.56
50.39
59.36
67.40
26.09
50.56
43.65
70
14.82
FCF yield (avg)%
7.42
8.76
7.88
8.89
6.49
8.32
7.43
10.15
11.03
11.11
8.33
10.15
8.54
9
18.19
FCF margin%
1.63
2.91
1.16
1.81
4.55
5.92
7.29
7.67
7.66
9.80
10.02
7.66
5.23
40
0.773
FCF / Net incomex
1.414
1.386
1.431
1.459
1.712
1.658
1.679
1.934
2.092
2.426
0.959
1.934
1.669
68
4.77
ROIC%
18.26
17.53
16.25
16.70
18.10
20.65
20.29
20.82
23.79
25.53
9.50
20.82
19.27
60
12.04
Return on equity%
27.77
26.90
25.13
23.77
25.22
26.98
26.99
25.62
25.29
26.31
4.41
26.31
25.97
75
24.12
Return on assets%
23.14
24.80
22.77
20.70
20.13
21.50
20.90
19.16
18.75
20.35
19.36
20.35
20.80
32
0.36
EPSzł
0.71
0.69
0.65
0.70
0.65
0.63
0.67
0.65
0.62
0.63
0.39
(0.48%)
(1.04%)
—
12.06
EPS growth%
6.09
8.57
8.14
6.11
8.27
5.51
5.68
4.00
5.00
6.10
11.73
5.51
6.10
62
0.49
Bookvalue per shzł
0.48
0.49
0.52
0.57
0.64
0.68
0.70
0.80
0.88
0.88
0.18
6.54%
6.78%
—
0.18
FCF per sharezł
0.34
0.38
0.37
0.41
0.47
0.55
0.53
0.58
0.58
0.62
0.45
5.63%
6.83%
—
0.66
Dividend per shzł
0.24
0.24
0.26
0.25
0.26
0.27
0.25
0.22
0.22
0.19
0.26
(6.04%)
(3.29%)
—
27.29
Div yield (avg)%
7.90
8.00
10.06
12.66
13.97
11.07
13.92
14.60
13.97
11.60
15.24
13.92
12.13
78
3.89
Payout ratio%
15.19
13.27
12.16
11.81
11.60
11.96
13.68
16.22
14.11
15.47
16.53
14.11
13.47
9
2.197
Shares (diluted)M
2.287
2.069
2.084
2.216
2.440
2.204
1.986
2.184
2.258
2.220
2.310
(1.87%)
(0.78%)
15
11.49
Buyback yield%
6.05
7.95
5.94
7.07
9.63
7.69
10.47
12.36
10.58
12.61
12.19
10.58
8.79
28
0.144
D/E ratiox
0.334
0.320
0.345
0.347
0.338
0.312
0.316
0.354
0.333
0.358
0.131
0.333
0.336
6
2.124
Enterprise valuezł M
0.806
0.891
1.047
1.086
1.175
1.153
1.353
1.637
1.689
1.950
1.173
10.67%
9.61%
91
1.769
LT debtzł M
0.285
0.291
0.299
0.322
0.328
0.325
0.300
0.288
0.285
0.283
2.234
(2.96%)
(0.71%)
82
Cost of revenue
3.93%
1.00×
Operating expenses
3.99%
1.00×
Cash and investments
18.77%
Spread over hurdle
(7.34%)