2.179
Revenuezł M
11.32
12.49
13.55
14.37
15.36
16.36
17.75
19.48
21.34
23.18
2.299
8.58%
8.49%
22
12.90
Revenue growth%
19.96
17.14
14.81
16.19
17.44
18.04
17.66
15.59
14.60
15.78
21.04
15.78
16.66
95
12.19
Gross margin%
28.48
30.31
32.37
31.42
29.95
32.67
31.34
33.57
32.07
29.61
27.57
32.07
31.38
10
18.37
Operating margin%
18.72
18.92
19.85
18.01
20.05
19.95
21.37
20.88
19.22
18.29
14.17
19.95
19.53
47
8.80
Net margin%
31.80
31.24
31.24
28.34
28.12
26.07
24.87
23.68
23.88
21.54
26.11
23.88
27.09
73
25.25
P/E ratio (avg)x
29.31
32.92
34.06
36.16
41.48
42.27
41.95
47.18
46.76
46.09
6.498
46.09
41.72
71
21.56
EV/EBITx
33.35
31.38
32.34
36.80
36.79
38.88
43.75
41.69
43.42
42.47
16.83
42.47
37.84
31
23.81
FCF yield (avg)%
32.19
29.83
29.93
32.03
30.66
30.33
32.37
31.48
29.07
30.75
15.93
30.75
30.70
38
4.80
FCF margin%
22.18
20.82
18.91
18.09
18.58
15.91
14.16
13.94
12.33
10.47
11.86
13.94
17.00
38
0.644
FCF / Net incomex
1.675
1.855
2.161
2.551
2.843
3.409
3.915
4.337
4.522
4.789
1.251
4.337
3.126
35
17.96
ROIC%
33.01
33.42
34.67
33.49
36.09
35.15
33.02
34.78
36.76
34.21
20.72
34.78
34.44
32
24.70
Return on equity%
16.80
15.17
12.88
10.60
9.74
7.14
7.23
6.40
6.62
6.47
5.92
6.62
8.49
44
4.86
Return on assets%
27.72
30.68
32.69
32.25
29.89
30.33
30.61
30.84
29.71
31.77
24.18
30.61
30.64
31
1.41
EPSzł
1.23
1.33
1.46
1.65
1.80
1.75
1.84
2.02
2.25
2.56
1.49
7.33%
8.90%
—
6.05
EPS growth%
6.37
4.52
4.73
2.43
1.38
1.38
0.59
0.40
2.36
2.49
22.75
1.38
2.39
69
1.41
Bookvalue per shzł
1.53
1.80
1.78
1.75
1.94
2.05
2.30
2.29
2.28
2.60
0.93
6.04%
4.98%
—
1.55
FCF per sharezł
0.82
0.85
0.96
1.01
1.08
1.02
0.94
1.00
1.13
1.08
1.54
—
3.01%
—
1.55
Dividend per shzł
2.38
2.78
3.36
4.03
4.69
5.03
5.06
6.15
7.07
7.11
1.36
8.68%
13.11%
—
3.88
Div yield (avg)%
6.48
6.31
8.67
10.48
12.28
11.64
9.28
8.61
11.32
14.25
19.87
11.32
9.88
64
2.71
Payout ratio%
22.69
20.06
22.35
22.30
22.32
24.15
26.56
29.05
29.13
29.81
20.21
29.05
23.42
78
7.745
Shares (diluted)M
6.383
6.554
6.927
7.752
8.670
8.344
9.168
9.515
8.926
9.397
7.725
1.62%
5.06%
92
25.50
Buyback yield%
24.66
26.44
28.78
30.80
32.20
33.25
34.77
35.46
36.98
37.60
8.64
35.46
32.73
93
0.357
D/E ratiox
0.194
0.171
0.168
0.185
0.179
0.184
0.175
0.161
0.155
0.167
1.057
0.167
0.173
76
14.24
Enterprise valuezł M
4.840
4.913
5.435
6.389
6.402
6.907
7.546
8.792
8.690
10.27
21.58
9.92%
8.28%
13
14.93
LT debtzł M
9.680
10.02
9.278
9.341
8.454
8.865
9.239
9.850
10.20
8.885
1.280
1.00%
(2.34%)
73
Cost of revenue
8.61%
1.01×
Operating expenses
8.97%
1.05×
Cash and investments
15.76%
Spread over hurdle
70.60%