0.152
Revenuezł B
0.927
1.020
1.112
1.186
1.289
1.397
1.502
1.638
1.773
1.965
0.169
8.80%
8.61%
36
12.66
Revenue growth%
15.03
12.80
10.16
12.14
9.42
7.67
6.20
6.51
5.37
5.03
19.42
6.20
8.54
44
6.67
Gross margin%
35.42
36.24
34.04
33.03
32.40
31.17
28.84
29.26
28.49
29.08
29.67
29.08
31.78
76
22.22
Operating margin%
13.21
12.19
11.80
13.10
11.58
12.50
12.48
14.24
13.47
14.77
29.38
13.47
12.80
7
15.15
Net margin%
16.79
17.91
19.85
19.58
19.48
18.14
15.83
15.48
14.46
13.03
28.55
15.48
17.35
51
28.31
P/E ratio (avg)x
35.05
32.73
33.73
29.13
29.12
26.50
26.39
26.90
23.68
22.58
35.61
26.39
28.01
30
18.89
EV/EBITx
30.28
32.72
32.37
36.05
35.06
34.01
32.53
36.88
33.56
34.90
27.79
34.01
33.79
37
29.31
FCF yield (avg)%
12.04
11.15
11.96
10.14
11.28
8.91
7.20
4.56
4.83
5.80
28.08
5.80
9.52
93
24.38
FCF margin%
6.81
9.29
8.19
8.22
10.70
13.62
15.21
13.31
10.50
9.86
12.29
13.31
10.18
56
1.519
FCF / Net incomex
1.989
1.885
1.776
1.691
1.924
2.079
2.087
2.218
2.234
2.404
0.988
2.218
2.034
64
4.90
ROIC%
18.12
15.52
18.46
19.05
18.42
19.70
21.33
24.01
21.62
20.22
24.88
21.33
19.38
38
11.08
Return on equity%
19.82
20.69
23.63
23.99
21.21
23.65
22.17
20.64
21.90
22.66
17.06
22.17
22.03
7
24.39
Return on assets%
15.37
17.90
18.04
20.34
22.17
22.08
22.71
22.90
23.00
21.00
22.05
22.71
21.54
27
1.70
EPSzł
7.51
7.26
6.45
6.33
6.96
6.50
6.72
7.04
7.09
6.84
1.86
(0.34%)
0.19%
—
12.30
EPS growth%
7.29
9.15
7.77
8.73
11.22
13.79
13.96
13.43
11.19
12.08
27.29
13.43
11.21
36
5.88
Bookvalue per shzł
4.79
4.28
4.00
4.04
4.30
4.01
3.67
3.56
3.28
3.58
2.69
(3.61%)
(3.19%)
—
2.35
FCF per sharezł
1.43
1.59
1.80
1.91
1.87
1.92
2.01
2.38
2.86
3.02
5.70
10.06%
9.22%
—
2.98
Dividend per shzł
7.05
7.69
7.43
7.55
7.17
6.61
6.38
5.79
5.68
6.10
5.17
(3.19%)
(0.98%)
—
23.86
Div yield (avg)%
26.55
29.35
27.58
24.60
25.65
23.29
22.15
20.13
19.79
19.14
17.38
20.13
23.95
93
27.99
Payout ratio%
23.32
22.23
24.10
22.32
21.78
24.46
25.21
25.21
26.86
28.10
5.35
25.21
24.28
59
69.39
Shares (diluted)M
100.1
113.9
125.5
145.0
163.0
175.3
192.6
203.6
209.0
241.5
68.57
8.18%
11.07%
38
7.55
Buyback yield%
1.33
1.72
1.34
0.40
0.40
0.93
2.19
4.37
6.96
4.70
7.85
4.37
1.53
47
0.962
D/E ratiox
0.877
0.879
0.897
0.791
0.779
0.680
0.656
0.698
0.758
0.796
1.215
0.698
0.785
41
1.462
Enterprise valuezł B
0.304
0.302
0.285
0.265
0.243
0.248
0.218
0.206
0.219
0.221
1.259
(1.82%)
(2.87%)
44
0.351
LT debtzł B
2.080
2.014
2.078
2.030
2.022
2.333
2.662
3.016
3.352
3.842
0.778
13.69%
6.13%
45
Cost of revenue
8.96%
1.03×
Operating expenses
7.60%
0.91×
Cash and investments
19.03%