1.074
Revenuezł M
2.453
2.583
2.810
2.930
3.080
3.271
3.560
3.834
4.075
4.310
1.143
6.95%
6.66%
22
11.06
Revenue growth%
0.40
0.40
0.40
0.40
0.40
1.22
3.02
4.33
2.44
2.54
26.84
2.54
0.81
38
21.73
Gross margin%
4.63
4.69
7.04
7.31
7.42
8.96
11.03
9.11
9.45
8.77
10.16
9.11
8.10
90
14.14
Operating margin%
5.16
4.03
6.05
6.69
8.67
8.72
9.98
7.06
5.65
3.70
4.50
7.06
6.37
79
19.36
Net margin%
3.09
2.96
2.35
4.60
6.63
6.63
9.23
8.85
6.13
8.03
13.99
8.03
6.38
74
18.27
P/E ratio (avg)x
8.798
10.13
10.85
10.30
10.82
10.85
11.81
13.29
12.34
13.19
19.95
12.34
10.85
14
28.28
EV/EBITx
16.70
18.48
19.66
22.34
21.37
21.64
25.25
28.84
29.39
30.55
12.61
28.84
21.99
73
14.72
FCF yield (avg)%
9.71
10.75
10.69
9.12
8.13
10.75
7.85
9.84
12.44
10.08
21.63
10.08
9.96
71
7.78
FCF margin%
35.21
33.95
36.48
38.75
38.13
36.08
36.73
39.07
39.34
37.98
29.75
37.98
37.35
24
0.263
FCF / Net incomex
1.132
1.127
1.035
1.037
0.999
0.977
1.012
0.909
0.987
1.051
1.183
0.987
1.024
22
17.70
ROIC%
5.82
8.20
6.34
9.33
7.49
7.12
4.35
4.45
4.96
2.80
28.41
4.45
6.08
84
18.10
Return on equity%
24.60
27.32
29.89
30.02
32.80
34.74
34.34
36.14
38.75
36.27
4.85
36.14
33.57
8
23.24
Return on assets%
10.99
10.71
10.45
11.89
14.59
14.40
14.02
11.53
9.20
11.47
27.64
11.53
11.50
21
1.28
EPSzł
1.42
1.51
1.61
1.46
1.35
1.51
1.47
1.57
1.43
1.35
1.42
0.09%
(0.08%)
—
26.72
EPS growth%
5.79
7.88
6.97
9.24
9.77
11.19
9.85
11.57
12.23
10.72
2.07
11.19
9.81
66
1.24
Bookvalue per shzł
2.04
2.14
2.46
2.47
2.67
2.91
2.84
3.34
3.38
3.21
1.06
3.76%
6.38%
—
0.75
FCF per sharezł
0.37
0.37
0.38
0.35
0.38
0.40
0.39
0.41
0.36
0.32
1.39
(3.00%)
(2.40%)
—
1.06
Dividend per shzł
1.97
2.27
2.41
2.34
2.67
2.47
2.71
2.61
2.69
2.76
0.64
0.64%
3.57%
—
12.27
Div yield (avg)%
6.17
3.73
3.99
1.41
0.40
2.81
5.66
4.08
3.02
0.51
15.86
3.02
3.37
65
26.79
Payout ratio%
9.56
8.84
9.04
9.83
11.43
9.34
11.06
12.28
12.36
12.62
14.20
12.28
10.44
15
2.334
Shares (diluted)M
3.315
3.179
3.058
3.233
3.499
3.788
3.910
4.343
4.497
4.887
2.408
6.91%
4.00%
37
8.53
Buyback yield%
16.48
17.21
16.93
18.56
20.97
19.71
20.69
20.00
18.28
19.42
11.64
19.71
18.99
10
1.266
D/E ratiox
1.673
1.975
2.241
2.629
3.104
3.197
3.497
3.872
4.646
5.561
0.793
3.872
3.150
70
2.516
Enterprise valuezł M
4.666
5.291
6.193
6.399
6.250
6.411
6.680
6.316
6.182
7.094
1.247
2.57%
4.02%
51
3.560
LT debtzł M
4.768
4.877
5.172
4.851
4.700
4.689
5.210
5.341
5.552
5.121
1.470
1.73%
0.59%
79
Cost of revenue
6.68%
1.00×
Operating expenses
7.00%
1.03×
Property and equipment
15.68%
Goodwill & intangibles
15.23%
Spread over hurdle
(1.80%)