1.182
Revenuezł M
1.544
1.583
1.593
1.607
1.666
1.662
1.714
1.765
1.791
1.853
1.231
2.15%
2.05%
92
25.61
Revenue growth%
18.66
19.01
16.10
18.38
16.93
19.89
17.48
14.66
15.14
14.55
21.39
15.14
17.20
71
14.11
Gross margin%
22.25
23.33
25.50
25.06
27.07
29.13
31.94
32.02
33.36
35.73
13.27
32.02
28.10
15
28.26
Operating margin%
14.84
12.54
15.37
16.06
15.43
17.80
17.25
19.24
21.49
20.25
25.42
19.24
16.65
73
18.46
Net margin%
2.97
1.40
4.01
3.09
0.61
1.78
3.45
5.01
2.02
4.33
6.53
3.45
3.03
94
12.92
P/E ratio (avg)x
30.04
30.59
28.54
29.65
31.04
30.53
29.40
26.85
25.87
24.74
6.127
26.85
29.53
40
24.19
EV/EBITx
22.41
22.67
25.12
24.51
23.51
26.61
26.05
24.62
24.00
26.26
34.65
26.05
24.56
46
18.24
FCF yield (avg)%
28.00
25.31
25.92
25.20
24.29
26.75
24.79
26.88
23.97
26.84
4.60
26.75
25.62
16
20.76
FCF margin%
7.34
5.65
4.54
3.06
4.73
7.70
8.21
10.43
10.36
8.96
7.04
8.96
7.52
51
0.266
FCF / Net incomex
0.409
0.432
0.469
0.516
0.624
0.733
0.747
0.815
0.867
0.846
1.687
0.815
0.679
89
19.12
ROIC%
15.62
13.64
14.13
17.00
15.36
17.30
19.94
18.94
20.92
18.48
4.55
18.94
17.15
78
23.37
Return on equity%
23.84
22.54
24.94
25.23
27.83
28.77
26.40
28.98
31.03
29.57
20.87
28.98
27.11
58
18.85
Return on assets%
23.88
23.69
25.34
23.63
23.98
25.55
25.11
24.32
26.59
28.68
22.93
25.55
24.72
9
0.15
EPSzł
0.16
0.15
0.15
0.14
0.12
0.12
0.12
0.12
0.11
0.10
0.16
(3.89%)
(6.07%)
—
24.36
EPS growth%
22.65
21.93
22.05
22.12
20.99
20.94
23.20
20.90
23.44
23.71
25.38
23.20
22.08
27
0.14
Bookvalue per shzł
0.14
0.15
0.13
0.12
0.10
0.09
0.10
0.09
0.08
0.08
0.17
(5.57%)
(6.35%)
—
0.17
FCF per sharezł
0.06
0.06
0.06
0.07
0.06
0.06
0.06
0.07
0.06
0.07
0.06
2.41%
1.47%
—
0.10
Dividend per shzł
0.13
0.15
0.15
0.17
0.17
0.16
0.17
0.18
0.20
0.20
0.11
3.80%
5.78%
—
19.82
Div yield (avg)%
7.36
7.16
4.17
4.99
7.69
6.69
8.11
9.18
10.14
10.06
9.34
9.18
7.53
71
14.07
Payout ratio%
17.72
17.76
19.67
18.69
21.24
24.01
24.78
22.59
25.40
23.71
3.20
24.01
21.92
37
5.463
Shares (diluted)M
5.105
4.959
4.923
4.748
5.214
4.669
4.872
4.862
4.551
5.052
5.445
(0.63%)
0.89%
46
12.61
Buyback yield%
22.98
20.31
17.93
15.52
18.49
16.03
17.16
14.26
12.97
12.48
15.99
14.26
16.60
76
0.807
D/E ratiox
2.006
2.258
2.251
2.432
2.665
2.799
2.932
2.717
2.819
2.725
1.249
2.799
2.691
53
1.648
Enterprise valuezł M
1.310
1.466
1.530
1.668
1.873
2.032
2.201
2.169
2.172
2.350
1.755
4.64%
5.16%
25
1.220
LT debtzł M
1.881
2.156
2.542
2.826
3.177
3.417
3.763
3.605
3.835
4.130
1.799
5.39%
9.27%
70
Cost of revenue
2.43%
1.04×
Operating expenses
1.81%
0.98×
Goodwill & intangibles
17.22%