1.742
Revenuezł M
3.278
3.327
3.304
3.297
3.418
3.519
3.532
3.610
3.728
3.725
1.872
1.74%
1.41%
78
7.96
Revenue growth%
27.12
25.61
25.08
25.49
27.86
26.61
24.71
27.35
29.53
29.54
26.81
27.35
26.87
93
14.32
Gross margin%
17.26
15.37
17.68
17.98
20.47
23.17
22.22
24.77
21.77
19.96
18.83
22.22
20.21
69
12.87
Operating margin%
19.35
16.65
15.15
13.19
13.91
12.47
15.28
13.91
13.28
15.67
17.29
13.91
14.53
85
9.21
Net margin%
21.29
23.03
23.83
25.92
25.65
26.42
25.35
27.05
26.32
26.16
27.11
26.32
25.79
72
30.38
P/E ratio (avg)x
9.744
10.71
11.59
12.23
13.98
16.71
18.35
18.76
21.67
25.40
19.36
18.76
15.35
67
30.87
EV/EBITx
21.01
23.29
25.12
26.01
25.28
24.99
27.03
27.26
31.35
31.28
22.16
27.26
25.65
17
26.24
FCF yield (avg)%
12.14
11.32
11.10
11.26
9.79
9.70
9.28
10.12
7.25
6.22
13.65
9.28
9.96
16
25.30
FCF margin%
29.00
30.97
33.39
35.59
36.30
36.21
38.04
36.16
36.30
38.93
5.93
36.30
36.19
44
0.669
FCF / Net incomex
0.222
0.219
0.193
0.206
0.191
0.173
0.188
0.198
0.202
0.217
1.363
0.198
0.200
9
20.51
ROIC%
29.16
31.02
30.71
29.45
31.49
29.86
32.31
34.42
33.46
32.07
4.75
32.31
31.25
60
11.13
Return on equity%
14.32
15.07
13.48
13.70
13.83
13.35
16.19
19.10
21.60
23.44
10.46
19.10
14.69
45
13.99
Return on assets%
4.63
5.67
6.50
6.43
4.99
6.06
5.80
5.24
4.97
5.33
7.13
5.33
5.50
5
0.04
EPSzł
0.11
0.11
0.10
0.11
0.12
0.12
0.15
0.15
0.18
0.19
0.04
9.94%
6.86%
—
15.28
EPS growth%
12.06
10.60
13.00
15.41
16.87
16.83
14.67
16.78
15.67
17.42
27.86
16.78
15.54
54
0.09
Bookvalue per shzł
0.11
0.10
0.11
0.10
0.11
0.11
0.10
0.11
0.12
0.13
0.11
2.14%
0.76%
—
0.10
FCF per sharezł
0.06
0.07
0.07
0.07
0.07
0.07
0.07
0.08
0.08
0.08
0.05
0.86%
1.81%
—
0.12
Dividend per shzł
0.22
0.24
0.28
0.32
0.32
0.31
0.34
0.32
0.38
0.41
0.08
5.21%
7.65%
—
9.33
Div yield (avg)%
8.54
6.04
7.19
9.94
8.54
6.92
8.95
10.90
10.06
8.24
27.55
8.95
8.54
88
10.76
Payout ratio%
18.76
16.05
16.22
17.44
17.58
16.39
17.70
15.00
13.62
16.54
26.15
16.39
16.46
57
14.60
Shares (diluted)M
14.06
13.68
14.27
13.81
14.65
14.79
16.34
16.45
14.87
16.18
14.32
2.01%
1.71%
79
24.24
Buyback yield%
1.49
3.48
4.23
6.19
5.92
6.45
7.70
7.46
5.51
6.88
24.78
6.88
6.06
62
0.948
D/E ratiox
1.649
1.960
2.137
2.457
2.451
2.929
3.413
3.688
4.380
4.588
0.843
3.688
2.693
36
2.735
Enterprise valuezł M
1.838
2.168
2.262
2.670
2.605
3.037
3.416
3.271
3.732
4.365
1.806
10.88%
9.61%
57
1.597
LT debtzł M
3.448
3.579
3.534
3.796
3.913
4.338
4.743
4.525
4.445
5.119
2.197
5.52%
3.50%
71
Cost of revenue
1.29%
0.99×
Operating expenses
1.73%
1.03×
Goodwill & intangibles
16.12%