5.849
Revenuezł M
5.312
5.371
5.519
5.644
5.616
5.618
5.773
5.829
5.758
5.942
6.266
1.14%
1.46%
32
20.90
Revenue growth%
22.19
22.24
20.48
19.90
20.56
21.51
21.81
24.79
24.89
24.18
18.69
24.18
22.00
70
26.67
Gross margin%
12.55
11.02
9.85
10.81
12.95
14.53
15.44
17.31
19.04
20.33
29.76
17.31
13.74
34
2.44
Operating margin%
15.82
17.39
19.92
18.22
17.80
15.56
15.77
17.84
19.84
18.19
11.38
17.84
17.82
85
16.61
Net margin%
12.76
11.04
12.74
14.14
17.06
15.60
14.54
14.12
17.10
18.79
8.29
15.60
14.34
14
31.44
P/E ratio (avg)x
16.33
15.62
15.17
15.41
14.47
13.54
15.00
14.73
14.14
15.97
35.89
14.73
15.09
88
31.21
EV/EBITx
11.96
12.17
11.46
11.85
11.72
11.45
11.79
11.40
11.57
11.92
27.36
11.57
11.76
45
24.52
FCF yield (avg)%
24.91
24.11
26.20
27.43
25.72
23.05
25.44
27.72
27.36
29.38
24.81
27.36
25.96
49
4.49
FCF margin%
22.17
22.71
25.08
24.38
23.17
22.96
20.32
20.44
23.22
21.37
16.59
21.37
22.83
71
0.187
FCF / Net incomex
1.248
1.433
1.393
1.431
1.561
1.474
1.655
1.698
1.788
1.753
0.556
1.698
1.517
61
17.40
ROIC%
23.52
24.68
25.57
26.50
24.90
26.27
24.89
25.68
25.44
24.32
27.25
25.44
25.17
11
6.85
Return on equity%
17.50
17.47
17.81
15.26
13.99
13.85
14.70
17.60
19.38
19.41
2.23
17.60
17.48
75
27.58
Return on assets%
33.11
30.58
31.75
30.11
28.51
27.93
27.16
28.84
29.09
30.03
7.64
28.84
29.56
23
0.31
EPSzł
0.14
0.15
0.14
0.13
0.15
0.16
0.15
0.13
0.14
0.15
0.34
0.61%
(0.62%)
—
9.71
EPS growth%
30.76
28.73
26.78
28.18
26.28
23.48
21.10
23.78
23.87
21.96
18.77
23.48
25.08
7
0.40
Bookvalue per shzł
0.63
0.66
0.62
0.64
0.70
0.69
0.65
0.73
0.73
0.77
0.17
2.00%
2.32%
—
0.55
FCF per sharezł
0.32
0.33
0.32
0.30
0.31
0.34
0.31
0.33
0.33
0.33
0.18
1.24%
0.58%
—
0.61
Dividend per shzł
0.61
0.60
0.54
0.58
0.63
0.68
0.66
0.68
0.75
0.76
0.56
3.99%
2.17%
—
2.46
Div yield (avg)%
7.71
6.03
5.83
7.21
7.73
10.30
11.38
14.01
16.58
14.63
8.45
14.01
9.01
78
4.91
Payout ratio%
8.45
8.49
8.75
8.54
10.04
7.71
8.79
5.85
4.02
2.90
19.49
5.85
8.47
10
3.341
Shares (diluted)M
2.998
2.709
3.055
3.153
3.473
3.778
3.973
4.291
4.246
4.267
3.305
4.20%
2.91%
40
7.41
Buyback yield%
9.74
9.24
8.05
9.04
8.29
10.05
12.58
12.82
13.64
12.81
16.64
12.81
9.90
76
0.904
D/E ratiox
0.691
0.716
0.861
1.006
1.190
1.266
1.424
1.413
1.576
1.593
1.495
1.424
1.228
86
2.068
Enterprise valuezł M
2.718
2.445
2.184
2.060
1.896
1.680
1.743
1.573
1.679
1.860
3.467
(0.39%)
(3.70%)
51
1.403
LT debtzł M
0.631
0.584
0.545
0.526
0.560
0.538
0.561
0.505
0.511
0.488
1.710
(2.72%)
(1.75%)
87
Cost of revenue
1.65%
1.02×
Operating expenses
1.60%
1.01×
Goodwill & intangibles
18.27%
Property and equipment
17.42%