0.396
Revenuezł M
1.453
1.578
1.705
1.853
1.992
2.130
2.252
2.438
2.566
2.693
0.428
6.21%
7.12%
58
3.06
Revenue growth%
4.06
3.56
3.42
3.53
0.76
0.40
2.11
3.22
4.78
2.10
23.41
2.11
3.32
72
2.07
Gross margin%
25.67
22.81
21.89
21.50
18.85
18.13
16.55
16.93
16.39
16.81
13.77
16.81
18.49
31
18.78
Operating margin%
19.01
17.38
16.75
14.29
17.28
19.88
21.29
21.93
21.77
24.11
6.27
21.77
19.44
9
20.78
Net margin%
15.51
15.07
13.46
16.31
18.93
19.99
18.67
21.25
18.45
17.12
26.38
18.67
17.79
47
21.99
P/E ratio (avg)x
37.00
40.97
43.17
46.20
43.07
43.04
40.75
44.12
49.63
53.27
22.68
44.12
43.12
65
31.04
EV/EBITx
41.66
42.26
40.28
41.69
41.73
43.64
40.94
39.41
39.50
40.62
25.49
40.62
41.30
79
6.00
FCF yield (avg)%
22.73
25.45
24.13
27.10
27.23
30.20
28.44
26.50
24.44
26.35
15.79
26.50
26.43
53
27.83
FCF margin%
2.25
2.05
1.93
0.40
0.40
0.40
0.40
0.40
2.37
2.70
15.59
0.40
1.17
12
1.105
FCF / Net incomex
0.145
0.155
0.154
0.141
0.123
0.130
0.112
0.108
0.097
0.091
1.505
0.108
0.126
38
17.44
ROIC%
2.61
0.85
0.40
1.42
0.40
0.40
0.40
0.40
0.83
2.35
5.48
0.40
0.61
46
20.55
Return on equity%
31.99
32.75
30.29
32.81
30.00
28.00
27.58
29.65
28.46
26.72
11.12
28.00
29.83
78
22.16
Return on assets%
12.06
9.52
8.47
8.11
6.41
7.45
7.86
5.11
7.41
10.09
21.55
7.45
7.98
85
0.04
EPSzł
0.22
0.24
0.23
0.26
0.31
0.33
0.31
0.36
0.40
0.40
0.04
5.30%
7.28%
—
9.50
EPS growth%
23.77
25.40
26.26
29.14
32.05
30.62
29.98
30.91
33.51
31.22
23.71
30.91
30.30
20
0.05
Bookvalue per shzł
0.20
0.24
0.25
0.25
0.29
0.29
0.32
0.36
0.37
0.44
0.07
8.23%
9.41%
—
0.06
FCF per sharezł
0.24
0.23
0.23
0.21
0.19
0.21
0.20
0.21
0.23
0.22
0.14
2.35%
(0.89%)
—
0.10
Dividend per shzł
0.20
0.21
0.20
0.19
0.22
0.25
0.28
0.27
0.25
0.26
0.09
3.15%
3.32%
—
14.57
Div yield (avg)%
16.74
17.31
14.43
16.48
16.23
18.40
19.78
19.35
18.30
17.05
29.05
18.40
17.18
94
24.52
Payout ratio%
26.62
28.08
28.44
26.41
29.12
26.84
29.67
29.14
31.28
28.83
16.62
29.14
28.63
20
9.163
Shares (diluted)M
14.91
16.55
16.34
17.84
19.81
21.70
22.66
22.73
25.47
27.47
9.526
6.75%
7.62%
67
13.99
Buyback yield%
13.05
14.92
16.06
13.43
15.82
13.68
13.64
11.43
10.63
8.94
9.58
11.43
13.54
65
0.889
D/E ratiox
0.418
0.398
0.406
0.377
0.334
0.311
0.287
0.312
0.331
0.346
1.076
0.312
0.340
30
0.229
Enterprise valuezł M
1.017
0.953
1.019
1.083
1.182
1.254
1.297
1.178
1.301
1.174
2.193
(0.14%)
1.09%
91
0.908
LT debtzł M
2.079
2.201
2.340
2.295
2.337
2.488
2.889
3.082
3.165
3.054
0.228
5.50%
3.88%
28
Cost of revenue
7.55%
1.04×
Operating expenses
6.40%
0.93×
Cash and investments
19.29%
Spread over hurdle
(0.11%)