0.288
Revenuezł M
0.139
0.150
0.158
0.167
0.178
0.186
0.196
0.214
0.226
0.242
0.301
6.31%
6.35%
38
14.09
Revenue growth%
24.61
22.18
20.78
22.96
24.56
25.22
25.12
27.23
28.38
26.81
19.49
26.81
24.86
9
17.93
Gross margin%
13.41
11.49
14.19
12.75
13.16
14.41
12.08
10.67
9.66
10.34
13.82
10.67
12.41
81
28.24
Operating margin%
21.06
21.29
21.56
20.56
23.28
20.93
21.75
24.67
24.87
22.14
10.34
22.14
21.66
65
15.80
Net margin%
30.89
29.72
30.03
28.01
27.58
25.18
22.77
20.93
21.66
19.13
9.56
21.66
26.38
26
23.52
P/E ratio (avg)x
41.07
45.82
44.96
49.16
46.48
50.23
47.79
51.71
51.23
57.31
18.69
51.23
48.47
63
16.08
EV/EBITx
48.75
53.10
56.91
62.99
71.53
70.08
70.46
70.72
79.10
80.40
6.154
70.72
70.27
58
17.65
FCF yield (avg)%
27.93
28.95
28.35
28.80
30.95
31.08
28.51
28.20
26.43
24.54
21.79
28.20
28.43
37
15.15
FCF margin%
24.79
26.04
25.83
28.60
30.12
33.12
32.03
33.55
31.54
29.65
7.00
32.03
29.89
84
0.397
FCF / Net incomex
1.391
1.469
1.593
1.391
1.363
1.218
1.116
1.161
1.086
0.991
0.226
1.116
1.290
52
19.46
ROIC%
24.04
24.35
25.67
27.63
29.85
27.30
24.49
22.42
24.15
25.21
7.61
24.49
24.85
90
13.56
Return on equity%
4.47
2.15
2.23
1.34
0.40
3.11
5.39
5.53
5.64
6.24
14.30
5.53
3.79
47
8.13
Return on assets%
15.22
12.75
13.91
16.21
13.23
14.09
12.61
14.79
15.89
16.56
16.27
14.79
14.44
37
—
EPSzł
—
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
—
11.79%
11.43%
—
4.40
EPS growth%
15.32
14.00
16.27
13.36
11.68
14.24
16.82
15.74
13.38
13.18
8.71
14.24
14.12
51
—
Bookvalue per shzł
—
—
—
—
—
—
—
—
—
—
—
4.04%
4.48%
—
—
FCF per sharezł
—
—
—
—
—
—
—
0.01
—
0.01
—
3.09%
2.71%
—
—
Dividend per shzł
—
—
—
—
—
—
—
—
—
—
—
0.08%
2.39%
—
5.73
Div yield (avg)%
30.07
32.26
32.64
29.94
29.02
27.70
28.13
25.45
22.78
20.60
10.13
25.45
28.57
53
2.24
Payout ratio%
21.76
19.76
22.23
21.46
19.55
21.98
22.67
23.20
25.17
25.39
26.30
23.20
22.11
13
27.79
Shares (diluted)M
37.40
33.59
32.48
36.70
33.58
36.87
40.50
45.75
46.42
41.70
28.62
4.43%
1.31%
81
28.10
Buyback yield%
14.69
14.27
16.86
14.21
13.31
12.76
14.26
16.76
19.65
22.17
16.62
16.76
14.48
74
0.451
D/E ratiox
0.243
0.224
0.213
0.225
0.243
0.220
0.203
0.209
0.223
0.227
0.321
0.220
0.224
84
0.177
Enterprise valuezł M
0.070
0.070
0.082
0.085
0.088
0.090
0.106
0.114
0.114
0.116
0.033
5.65%
6.58%
45
0.280
LT debtzł M
0.097
0.106
0.105
0.115
0.110
0.108
0.116
0.119
0.117
0.126
0.204
2.79%
1.72%
34
Cost of revenue
6.51%
1.01×
Operating expenses
6.29%
0.99×
Goodwill & intangibles
17.20%
Cash and investments
15.64%