2.748
Revenuezł M
2.074
2.139
2.271
2.339
2.500
2.653
2.721
2.840
3.013
3.216
2.900
5.16%
5.00%
51
8.72
Revenue growth%
6.74
5.60
3.10
5.98
4.31
7.02
6.62
6.18
6.80
7.66
2.66
6.80
6.40
74
15.52
Gross margin%
11.39
10.58
10.03
8.59
7.36
6.12
4.57
2.28
2.49
0.95
23.15
2.49
6.74
28
20.30
Operating margin%
18.65
18.22
15.79
15.19
17.79
17.85
19.12
21.48
20.60
19.56
5.82
19.56
18.43
71
16.32
Net margin%
3.55
3.59
0.72
2.11
4.81
5.97
6.29
7.53
5.09
5.99
10.41
5.99
4.95
9
6.041
P/E ratio (avg)x
40.75
42.76
50.17
58.37
69.11
82.15
98.42
119.0
135.7
138.0
29.45
119.0
75.63
38
30.79
EV/EBITx
32.20
34.65
38.19
37.44
39.62
42.48
40.72
37.39
42.89
47.83
26.58
42.48
38.91
93
9.21
FCF yield (avg)%
8.80
10.82
13.31
10.90
9.34
12.29
12.33
14.99
12.61
14.52
15.98
12.61
12.31
24
19.59
FCF margin%
17.66
16.13
13.30
12.95
12.32
14.27
11.52
13.71
13.47
16.31
6.35
13.71
13.59
15
1.503
FCF / Net incomex
0.316
0.366
0.358
0.391
0.422
0.462
0.507
0.522
0.597
0.661
0.319
0.522
0.442
45
16.63
ROIC%
11.00
12.15
13.91
16.32
16.33
18.64
20.80
19.48
22.44
19.71
5.78
19.71
17.48
76
17.23
Return on equity%
17.28
20.20
17.30
17.30
19.30
19.72
19.85
19.36
16.86
18.73
21.96
19.36
19.02
17
16.72
Return on assets%
21.06
18.32
16.32
16.26
18.33
20.02
22.41
21.82
20.55
18.26
4.22
20.55
19.17
76
0.15
EPSzł
0.27
0.29
0.29
0.32
0.33
0.32
0.37
0.40
0.42
0.42
0.15
4.65%
5.23%
—
9.52
EPS growth%
14.10
13.72
15.45
16.25
16.31
18.20
15.78
14.76
14.96
12.23
25.39
14.96
15.20
14
0.12
Bookvalue per shzł
0.38
0.37
0.41
0.45
0.52
0.50
0.50
0.49
0.51
0.60
0.20
3.07%
5.44%
—
0.12
FCF per sharezł
0.26
0.25
0.25
0.27
0.25
0.24
0.27
0.26
0.26
0.23
0.10
(1.31%)
(1.50%)
—
0.22
Dividend per shzł
0.35
0.36
0.41
0.42
0.49
0.56
0.61
0.58
0.67
0.76
0.32
9.13%
7.63%
—
7.76
Div yield (avg)%
16.34
15.19
13.45
15.18
16.70
15.10
14.43
16.10
14.20
12.49
10.67
14.43
15.14
38
16.61
Payout ratio%
26.67
24.10
26.30
25.74
26.84
28.44
28.51
26.99
24.45
23.75
24.43
26.99
26.48
6
6.025
Shares (diluted)M
10.32
10.62
11.05
11.17
13.54
13.96
13.85
16.54
16.61
18.45
6.062
6.38%
7.58%
16
4.06
Buyback yield%
26.13
23.54
21.22
20.36
21.50
20.88
18.79
21.10
18.17
15.23
26.80
18.79
20.99
45
0.175
D/E ratiox
1.407
1.290
1.284
1.329
1.356
1.259
1.167
1.207
1.285
1.168
0.961
1.207
1.284
13
1.742
Enterprise valuezł M
3.117
2.864
2.731
2.840
2.659
2.629
2.899
3.257
3.014
3.182
0.763
3.66%
(0.61%)
48
2.064
LT debtzł M
1.083
0.972
1.007
1.003
0.949
1.017
0.952
0.901
0.936
0.852
2.408
(2.12%)
(1.91%)
72
Cost of revenue
4.97%
1.00×
Operating expenses
5.39%
1.04×
Property and equipment
17.07%
Goodwill & intangibles
16.20%