5.227
Revenuezł M
3.523
3.785
4.030
4.323
4.568
4.798
5.137
5.409
5.623
5.926
5.650
5.35%
6.14%
18
26.56
Revenue growth%
24.26
24.27
26.85
25.62
25.40
25.75
28.72
27.25
28.12
26.57
17.24
27.25
26.16
26
23.47
Gross margin%
24.99
22.10
24.59
25.09
24.75
25.44
25.75
28.43
25.53
28.36
22.54
25.75
25.26
26
14.31
Operating margin%
22.40
21.30
20.17
22.90
21.75
23.53
22.34
23.38
21.67
21.64
3.20
22.34
22.04
72
20.11
Net margin%
2.40
2.55
5.24
4.85
2.59
4.33
3.28
1.36
0.94
1.48
26.05
1.48
2.57
56
6.555
P/E ratio (avg)x
8.717
8.218
7.820
6.891
6.992
7.342
7.038
6.571
6.484
6.123
33.57
6.571
7.015
9
29.26
EV/EBITx
8.633
8.767
9.151
9.924
8.451
7.584
6.519
5.554
5.438
5.160
6.886
5.554
8.017
43
5.80
FCF yield (avg)%
34.09
33.30
33.21
32.02
32.03
33.40
35.50
37.19
39.46
42.21
24.77
37.19
33.74
17
15.60
FCF margin%
11.29
11.60
8.76
6.81
9.77
9.75
8.03
9.64
12.46
13.50
17.24
9.75
9.76
81
0.251
FCF / Net incomex
1.226
1.424
1.524
1.762
1.988
2.043
2.276
2.298
2.335
2.734
0.102
2.298
2.016
65
2.78
ROIC%
17.37
14.46
14.02
15.20
15.04
15.79
17.71
15.23
17.50
20.36
14.33
17.50
15.51
6
12.86
Return on equity%
22.68
23.59
25.42
24.30
21.48
18.56
16.85
14.45
12.54
12.91
4.78
14.45
20.02
71
15.60
Return on assets%
16.79
19.39
19.63
22.08
20.83
19.63
22.23
20.71
22.71
20.08
17.01
20.71
20.40
87
0.29
EPSzł
0.50
0.53
0.55
0.56
0.54
0.59
0.65
0.74
0.71
0.73
0.32
6.29%
5.53%
—
13.40
EPS growth%
22.07
20.91
19.49
17.48
19.91
17.78
15.64
15.48
14.55
11.59
17.78
15.48
17.63
87
0.16
Bookvalue per shzł
0.29
0.30
0.28
0.28
0.32
0.33
0.36
0.36
0.36
0.37
0.14
2.73%
3.83%
—
0.13
FCF per sharezł
0.11
0.11
0.10
0.10
0.09
0.08
0.08
0.09
0.09
0.09
0.27
0.42%
(1.15%)
—
0.20
Dividend per shzł
0.26
0.25
0.26
0.24
0.26
0.28
0.26
0.26
0.23
0.23
0.33
(2.19%)
(0.72%)
—
13.47
Div yield (avg)%
21.40
21.11
19.19
20.96
22.50
20.57
21.88
23.46
23.83
22.92
13.85
22.92
21.64
57
17.58
Payout ratio%
29.02
29.72
26.97
27.05
26.22
28.70
30.96
28.66
27.75
25.84
27.06
28.66
28.20
20
5.044
Shares (diluted)M
4.498
4.752
5.007
4.769
4.733
4.493
4.552
4.565
5.018
5.448
5.144
2.85%
1.76%
40
20.45
Buyback yield%
12.39
9.48
7.79
6.11
8.94
9.47
9.63
9.59
9.70
7.28
14.56
9.59
9.48
38
1.291
D/E ratiox
1.128
1.076
1.034
1.163
1.205
1.322
1.242
1.160
1.094
1.076
1.648
1.160
1.144
88
2.276
Enterprise valuezł M
5.283
5.398
6.222
6.225
7.217
7.525
7.833
8.656
8.168
9.492
1.885
5.63%
6.39%
7
3.126
LT debtzł M
6.118
6.414
6.926
7.134
7.716
8.729
8.636
10.30
12.21
14.11
5.584
12.83%
9.96%
28
Cost of revenue
5.93%
0.98×
Operating expenses
7.52%
1.14×
Goodwill & intangibles
18.33%
Cash and investments
14.86%