1.633
Revenuezł M
2.710
2.859
3.005
3.288
3.523
3.821
4.079
4.405
4.703
4.984
1.690
7.18%
6.83%
31
28.45
Revenue growth%
22.89
20.24
17.92
15.06
12.46
14.28
13.13
11.97
10.21
11.83
16.52
11.97
13.70
8
13.90
Gross margin%
25.37
24.25
21.81
19.25
20.59
21.14
22.21
23.03
25.61
26.73
8.70
23.03
22.62
8
10.79
Operating margin%
33.92
33.37
34.86
34.56
33.22
33.16
33.91
33.33
34.10
36.01
14.30
33.91
33.91
68
17.67
Net margin%
18.57
21.19
22.85
25.30
26.06
27.16
26.99
26.25
25.06
24.20
27.45
26.25
25.18
5
18.33
P/E ratio (avg)x
40.73
41.97
48.23
51.16
57.85
54.73
61.00
65.51
71.67
72.62
14.98
65.51
56.29
27
20.12
EV/EBITx
28.42
30.50
31.12
34.42
32.55
35.18
38.98
43.58
46.02
49.61
19.08
43.58
34.80
34
17.21
FCF yield (avg)%
21.77
20.26
17.42
15.31
16.03
15.52
16.79
15.12
13.88
14.36
13.17
15.12
15.78
92
12.25
FCF margin%
0.40
3.16
3.75
2.94
1.72
0.40
0.40
3.05
1.44
0.40
3.74
0.40
1.58
70
1.356
FCF / Net incomex
1.263
1.347
1.610
1.623
1.767
1.763
1.976
2.031
2.002
2.007
0.661
2.002
1.765
23
7.59
ROIC%
8.76
10.13
9.27
7.12
8.26
8.98
9.86
9.33
12.25
13.76
4.52
9.86
9.30
84
27.88
Return on equity%
1.76
1.99
2.30
5.00
7.72
7.21
5.05
6.05
5.76
3.77
19.03
5.76
5.02
60
5.82
Return on assets%
25.51
27.32
29.79
31.73
34.72
33.77
34.53
35.18
32.59
33.61
26.68
33.77
33.10
31
8.05
EPSzł
8.81
9.23
9.87
10.72
10.35
9.16
8.11
7.30
6.59
6.95
8.41
(7.67%)
(2.69%)
—
15.45
EPS growth%
35.80
35.74
37.28
39.28
40.63
40.20
40.01
38.88
37.36
39.07
4.39
39.07
38.97
33
5.66
Bookvalue per shzł
5.09
5.20
5.43
5.77
5.11
5.31
5.44
4.64
4.86
4.81
3.91
(1.19%)
(1.23%)
—
10.52
FCF per sharezł
11.00
9.89
10.86
10.50
10.09
10.06
9.36
8.47
8.14
9.01
9.56
(2.25%)
(2.03%)
—
7.97
Dividend per shzł
12.96
13.19
12.61
11.16
12.15
13.53
14.89
16.09
16.79
16.52
2.13
6.33%
3.30%
—
6.58
Div yield (avg)%
29.91
31.01
31.63
30.64
30.98
30.60
33.18
34.42
36.48
39.04
21.50
34.42
31.32
61
24.71
Payout ratio%
5.38
5.46
7.14
10.00
11.61
9.78
8.81
6.28
6.08
3.32
23.55
6.28
6.71
39
0.131
Shares (diluted)M
0.227
0.229
0.243
0.237
0.273
0.267
0.255
0.286
0.275
0.313
0.136
2.77%
4.63%
50
29.92
Buyback yield%
16.30
18.71
18.41
18.62
19.27
20.99
23.79
24.49
25.42
27.10
26.12
24.49
20.13
74
0.529
D/E ratiox
0.435
0.441
0.496
0.554
0.540
0.519
0.566
0.634
0.686
0.767
1.427
0.634
0.547
64
0.941
Enterprise valuezł M
2.048
1.827
1.846
1.962
1.869
1.676
1.701
1.864
1.780
1.970
3.215
1.07%
(0.92%)
27
0.282
LT debtzł M
1.384
1.566
1.797
1.981
2.148
2.294
2.464
2.980
2.975
2.952
2.005
6.57%
9.25%
74
Cost of revenue
6.76%
0.99×
Operating expenses
6.50%
0.97×
Property and equipment
14.32%