2.316
Revenuezł M
3.904
3.952
3.889
3.833
3.895
4.027
4.070
4.050
4.003
3.961
2.388
0.33%
0.09%
85
2.05
Revenue growth%
17.20
18.50
18.69
19.53
18.08
18.11
17.74
15.89
16.94
19.91
5.55
17.74
18.09
35
22.94
Gross margin%
1.34
2.94
4.93
7.84
7.35
9.86
9.60
12.40
15.03
12.26
23.91
12.26
8.72
27
3.16
Operating margin%
16.65
15.75
15.37
18.05
21.01
22.82
21.60
24.19
23.48
25.48
27.53
23.48
21.30
88
5.53
Net margin%
13.17
12.49
9.80
8.44
8.65
9.15
11.05
8.37
6.68
9.52
19.24
9.15
9.34
82
33.84
P/E ratio (avg)x
26.51
30.88
34.20
38.07
44.52
51.29
49.84
56.27
59.33
57.30
29.74
56.27
47.18
7
15.94
EV/EBITx
30.35
31.50
34.27
35.21
34.35
38.92
35.95
34.84
36.18
41.58
33.81
36.18
35.02
59
24.73
FCF yield (avg)%
13.63
13.24
15.06
13.26
14.92
15.23
13.58
16.54
18.81
18.11
24.81
16.54
14.99
29
16.70
FCF margin%
13.56
12.56
11.87
14.52
15.62
13.53
13.86
11.35
13.34
12.02
16.54
13.34
13.43
22
0.302
FCF / Net incomex
0.498
0.530
0.577
0.572
0.501
0.534
0.556
0.559
0.512
0.541
0.740
0.541
0.538
17
11.06
ROIC%
13.49
12.38
15.20
17.48
17.07
16.55
15.23
15.93
16.04
15.14
15.47
15.93
15.58
25
15.35
Return on equity%
28.37
27.72
24.95
26.50
29.38
32.12
32.71
29.71
28.87
30.43
10.81
30.43
29.13
33
12.60
Return on assets%
33.64
36.45
35.35
34.81
33.77
34.97
32.35
29.93
27.20
24.83
16.42
29.93
33.70
9
0.39
EPSzł
0.36
0.34
0.33
0.28
0.29
0.27
0.28
0.28
0.27
0.28
0.40
(0.82%)
(3.74%)
—
17.59
EPS growth%
9.74
9.63
10.94
13.64
15.97
13.12
11.30
11.55
9.94
9.63
10.73
11.30
11.12
80
0.15
Bookvalue per shzł
0.20
0.22
0.25
0.26
0.24
0.27
0.32
0.36
0.37
0.34
0.59
7.33%
4.93%
—
0.48
FCF per sharezł
0.21
0.21
0.19
0.18
0.16
0.17
0.17
0.17
0.16
0.18
0.20
2.00%
(2.86%)
—
0.27
Dividend per shzł
0.15
0.15
0.15
0.15
0.14
0.15
0.14
0.14
0.15
0.14
0.37
(0.89%)
(0.21%)
—
17.34
Div yield (avg)%
20.11
20.79
22.68
20.28
21.92
21.71
19.75
20.92
18.86
18.38
19.14
19.75
20.53
66
29.02
Payout ratio%
29.26
30.30
32.02
32.41
34.85
33.33
35.08
36.62
37.89
35.13
28.39
35.13
34.09
23
3.791
Shares (diluted)M
3.881
3.823
3.695
3.420
3.434
3.277
3.401
3.289
3.349
3.225
3.740
(1.24%)
(1.55%)
15
28.42
Buyback yield%
6.42
5.34
7.48
6.38
7.08
8.14
7.79
7.92
8.03
9.76
17.83
8.03
7.63
17
0.348
D/E ratiox
0.935
0.831
0.785
0.716
0.624
0.543
0.553
0.568
0.545
0.496
0.994
0.545
0.596
27
3.723
Enterprise valuezł M
2.440
2.593
2.734
2.683
2.473
2.596
2.814
2.851
2.900
3.015
1.065
4.04%
2.68%
36
3.757
LT debtzł M
2.465
2.615
3.112
3.214
3.199
3.303
3.665
3.642
4.086
4.542
2.737
7.26%
6.95%
14
Cost of revenue
(0.02%)
0.99×
Operating expenses
0.05%
1.00×
Cash and investments
16.58%
Spread over hurdle
23.16%