0.494
Revenuezł M
1.193
1.264
1.360
1.440
1.548
1.666
1.764
1.930
2.130
2.310
0.513
8.33%
7.79%
72
12.28
Revenue growth%
1.43
1.34
2.29
2.02
0.40
0.40
3.11
2.93
1.06
0.40
16.78
1.06
1.38
52
17.63
Gross margin%
6.93
8.35
7.04
9.95
7.03
6.47
5.86
4.10
3.89
2.19
26.36
4.10
6.70
16
2.63
Operating margin%
17.56
18.58
18.36
19.39
18.56
19.17
17.61
18.02
20.89
19.56
17.74
19.17
18.57
12
24.96
Net margin%
34.06
32.42
32.31
34.09
35.51
33.94
35.69
34.16
31.28
33.25
2.71
33.94
34.00
18
25.92
P/E ratio (avg)x
46.99
49.92
54.76
51.15
52.16
53.27
51.03
49.31
50.54
46.51
7.945
50.54
50.78
57
15.59
EV/EBITx
40.52
41.79
43.50
47.48
46.64
51.06
53.96
55.26
56.55
61.48
21.71
55.26
49.27
63
15.00
FCF yield (avg)%
26.44
24.11
24.19
22.81
20.43
17.86
18.45
16.07
17.31
17.30
22.40
17.31
19.44
76
14.61
FCF margin%
18.70
19.75
20.98
20.48
22.20
19.41
21.96
21.18
20.62
20.86
9.38
20.86
20.74
9
1.263
FCF / Net incomex
0.129
0.145
0.138
0.150
0.166
0.170
0.180
0.205
0.240
0.227
0.162
0.205
0.168
15
28.73
ROIC%
2.59
0.61
0.42
1.26
3.55
4.42
4.33
5.52
3.78
6.57
16.43
4.42
3.67
43
10.08
Return on equity%
19.66
17.58
18.36
17.56
17.69
16.36
14.31
16.24
16.97
19.95
22.99
16.36
17.57
17
14.23
Return on assets%
6.61
5.20
7.70
6.33
4.58
2.63
4.52
3.08
1.59
0.40
16.54
2.63
4.55
79
0.16
EPSzł
0.60
0.59
0.65
0.66
0.78
0.89
1.01
1.16
1.23
1.40
0.18
12.32%
11.01%
—
21.20
EPS growth%
27.35
25.11
26.65
25.18
23.46
25.47
23.87
24.25
23.22
20.95
10.24
23.87
24.68
10
0.51
Bookvalue per shzł
0.10
0.11
0.12
0.13
0.13
0.13
0.14
0.16
0.14
0.15
0.48
2.49%
4.74%
—
0.42
FCF per sharezł
0.48
0.47
0.44
0.49
0.46
0.49
0.46
0.50
0.56
0.52
0.30
2.70%
1.76%
—
0.27
Dividend per shzł
0.26
0.26
0.26
0.28
0.30
0.31
0.32
0.31
0.33
0.32
0.29
1.05%
1.79%
—
5.31
Div yield (avg)%
24.71
26.42
25.60
26.95
29.67
27.95
26.27
27.90
24.96
22.01
24.46
26.27
26.35
31
27.93
Payout ratio%
15.61
13.65
14.92
16.03
14.81
16.16
16.33
17.78
17.19
14.31
21.29
16.33
15.82
65
2.942
Shares (diluted)M
4.971
5.067
6.008
5.916
6.079
6.817
7.204
7.734
8.044
8.168
2.861
6.08%
5.46%
57
3.26
Buyback yield%
9.89
11.23
9.65
9.65
9.11
7.78
9.91
11.97
14.30
13.18
12.68
11.97
9.90
94
1.065
D/E ratiox
1.222
1.205
1.320
1.439
1.367
1.473
1.471
1.576
1.820
2.083
0.867
1.576
1.455
71
1.113
Enterprise valuezł M
0.798
0.758
0.784
0.740
0.698
0.717
0.748
0.653
0.623
0.582
1.084
(3.56%)
(4.35%)
57
1.618
LT debtzł M
2.338
2.433
2.393
2.336
2.665
2.782
3.157
3.215
3.173
3.138
2.109
3.33%
4.41%
77
Cost of revenue
7.70%
0.99×
Operating expenses
7.69%
0.99×
Return on capital
117.27%
Spread over hurdle
107.11%