1.378
Revenuezł M
1.311
1.436
1.556
1.695
1.801
1.988
2.124
2.298
2.449
2.649
1.482
8.02%
7.95%
86
20.59
Revenue growth%
13.00
10.32
11.85
11.07
12.95
13.26
10.34
12.26
13.13
11.62
8.74
12.26
12.05
37
19.37
Gross margin%
12.47
14.79
17.15
19.71
18.02
20.72
20.43
21.35
21.07
20.40
28.91
20.72
20.05
93
10.25
Operating margin%
16.46
16.24
17.83
15.43
15.79
15.50
18.11
16.20
14.36
12.06
24.54
15.50
16.00
53
28.78
Net margin%
23.36
26.08
28.35
28.19
28.25
29.55
31.80
30.44
29.59
32.54
14.93
30.44
28.95
60
7.671
P/E ratio (avg)x
19.27
21.47
21.63
22.67
22.07
23.77
24.15
25.97
26.43
29.97
10.06
25.97
23.22
59
34.15
EV/EBITx
41.54
44.94
44.84
49.90
49.38
50.03
52.36
59.58
55.08
62.15
23.57
55.08
49.96
54
16.72
FCF yield (avg)%
5.99
7.40
4.43
3.95
3.81
4.51
4.27
7.02
7.24
8.52
24.32
7.02
5.25
61
24.98
FCF margin%
16.50
14.46
17.12
20.12
18.85
19.51
19.53
22.46
23.00
22.74
6.54
22.46
19.52
31
1.295
FCF / Net incomex
0.136
0.143
0.133
0.124
0.125
0.116
0.113
0.101
0.099
0.103
1.557
0.103
0.120
64
4.11
ROIC%
28.58
27.17
27.31
27.71
29.65
31.56
29.99
31.01
28.67
31.36
5.05
31.01
29.16
12
20.37
Return on equity%
7.47
6.70
5.66
4.00
5.95
8.01
9.11
9.08
8.37
7.03
18.71
8.37
7.25
52
6.45
Return on assets%
32.88
32.82
34.57
31.81
32.15
34.53
34.16
36.81
36.73
36.53
20.31
36.53
34.35
62
0.21
EPSzł
0.17
0.19
0.20
0.22
0.25
0.26
0.25
0.29
0.29
0.28
0.23
2.51%
6.51%
—
22.32
EPS growth%
27.93
27.51
24.82
27.74
25.68
25.66
28.49
28.64
28.40
27.13
27.21
28.40
27.62
44
0.35
Bookvalue per shzł
0.43
0.45
0.51
0.50
0.54
0.49
0.49
0.50
0.53
0.51
0.44
(0.99%)
1.51%
—
0.37
FCF per sharezł
0.22
0.23
0.24
0.23
0.24
0.27
0.30
0.27
0.25
0.25
0.40
0.37%
2.35%
—
0.18
Dividend per shzł
0.40
0.47
0.55
0.66
0.78
0.88
1.05
1.06
1.13
1.19
0.09
8.99%
12.95%
—
2.35
Div yield (avg)%
14.18
12.86
15.06
12.29
10.69
10.76
9.08
8.46
7.18
7.08
16.10
8.46
10.73
53
22.82
Payout ratio%
8.85
10.92
12.05
12.38
10.38
9.75
11.06
9.26
11.05
9.77
24.71
9.77
10.65
43
2.984
Shares (diluted)M
2.411
2.459
2.374
2.329
2.432
2.186
2.187
2.306
2.141
2.047
3.080
(3.39%)
(2.37%)
83
4.90
Buyback yield%
18.91
20.95
20.40
18.37
15.38
15.54
14.84
12.50
12.66
13.60
13.55
13.60
15.46
16
0.936
D/E ratiox
0.365
0.321
0.340
0.328
0.325
0.302
0.311
0.327
0.289
0.295
0.271
0.302
0.323
49
1.982
Enterprise valuezł M
1.901
1.825
2.148
2.310
2.555
2.626
2.841
3.232
3.297
3.806
3.049
8.30%
7.50%
55
2.755
LT debtzł M
0.975
0.911
0.823
0.767
0.706
0.674
0.605
0.525
0.523
0.507
1.153
(6.41%)
(6.44%)
86
Cost of revenue
8.02%
1.01×
Operating expenses
8.00%
1.00×
Property and equipment
21.91%
Cash and investments
15.35%
Spread over hurdle
(3.08%)