5.186
Revenuezł M
5.940
6.533
7.088
7.533
8.228
9.053
9.619
10.38
11.37
12.09
5.298
8.01%
8.41%
59
28.97
Revenue growth%
17.58
15.96
16.85
17.81
18.95
19.45
21.24
21.74
22.57
21.04
18.17
21.24
19.20
72
28.46
Gross margin%
27.36
27.46
26.91
24.61
21.69
23.63
25.68
25.37
24.83
25.09
16.41
25.09
25.23
52
19.77
Operating margin%
11.92
9.18
6.80
9.31
9.45
11.04
13.12
12.81
14.34
15.76
18.60
13.12
11.48
11
28.46
Net margin%
16.42
18.97
20.91
21.59
19.48
22.43
21.64
23.10
24.53
26.34
20.69
23.10
21.62
20
23.00
P/E ratio (avg)x
9.750
8.588
9.106
7.943
7.084
6.882
6.487
7.085
6.884
6.428
24.07
6.882
7.084
21
36.73
EV/EBITx
14.26
15.63
14.65
15.22
13.84
13.81
13.26
12.42
13.11
13.78
19.29
13.26
13.82
35
22.67
FCF yield (avg)%
14.06
12.34
11.93
14.00
11.46
10.51
7.83
6.93
4.29
2.79
27.17
6.93
10.98
64
22.27
FCF margin%
16.70
14.96
14.49
15.30
13.50
13.67
14.80
16.24
14.76
14.80
21.12
14.80
14.80
92
0.636
FCF / Net incomex
0.426
0.443
0.437
0.499
0.533
0.569
0.663
0.654
0.667
0.643
0.406
0.654
0.551
86
23.42
ROIC%
11.44
11.48
13.49
11.04
12.75
10.03
9.84
8.88
7.62
6.49
23.38
8.88
10.54
62
18.08
Return on equity%
26.41
25.49
26.98
24.09
25.14
27.70
28.75
27.61
25.50
24.79
24.62
27.61
25.95
84
13.60
Return on assets%
23.37
20.70
19.72
17.76
16.55
13.90
11.23
11.18
14.05
11.30
20.12
11.30
15.30
58
1.31
EPSzł
2.06
2.13
1.97
1.93
1.76
1.54
1.44
1.51
1.47
1.39
1.34
(4.65%)
(3.18%)
—
17.59
EPS growth%
16.82
19.06
18.76
18.86
21.16
18.43
15.44
14.26
14.15
14.68
14.87
14.68
17.62
70
1.40
Bookvalue per shzł
1.94
2.05
2.20
2.19
2.09
1.99
1.95
1.91
1.81
1.76
0.85
(3.39%)
(1.08%)
—
0.95
FCF per sharezł
0.99
0.96
1.11
1.19
1.32
1.48
1.42
1.43
1.41
1.54
2.16
3.21%
4.11%
—
1.55
Dividend per shzł
1.12
1.09
1.22
1.42
1.41
1.42
1.49
1.78
1.86
2.11
0.43
8.38%
6.34%
—
13.16
Div yield (avg)%
13.88
12.53
11.74
8.84
9.13
11.54
12.30
13.43
14.84
16.37
24.92
13.43
12.42
26
19.03
Payout ratio%
17.64
15.49
16.80
14.44
17.23
16.62
14.80
17.46
16.57
13.95
12.07
16.57
16.59
57
3.151
Shares (diluted)M
2.651
2.376
2.214
2.061
1.977
1.761
1.794
1.949
1.962
1.990
3.125
0.13%
(2.83%)
8
21.28
Buyback yield%
23.28
21.95
20.58
17.94
15.12
13.10
12.63
14.72
12.78
13.40
9.17
13.10
14.92
9
0.132
D/E ratiox
0.332
0.316
0.316
0.295
0.270
0.274
0.288
0.278
0.301
0.344
1.400
0.288
0.298
39
2.364
Enterprise valuezł M
6.765
7.044
7.010
7.437
8.599
8.847
9.854
9.894
10.73
10.50
4.752
4.08%
5.46%
53
4.064
LT debtzł M
2.581
2.817
2.951
3.324
3.737
3.648
4.067
4.168
4.839
4.641
3.089
4.43%
6.87%
45
Cost of revenue
8.71%
1.03×
Operating expenses
8.35%
0.99×
Cash and investments
14.68%
Spread over hurdle
(4.37%)