0.874
Revenuezł B
0.557
0.588
0.641
0.689
0.739
0.809
0.895
0.965
1.022
1.121
0.897
8.70%
8.32%
31
27.17
Revenue growth%
32.41
31.08
32.01
34.08
31.86
31.60
32.09
32.70
33.71
34.79
2.17
32.70
32.25
44
18.58
Gross margin%
4.70
7.40
8.98
9.03
9.60
10.09
10.27
12.21
13.05
15.87
9.98
12.21
9.85
93
7.58
Operating margin%
25.56
28.06
29.69
31.53
31.61
33.15
31.52
29.27
29.84
31.28
29.90
31.28
30.56
8
19.10
Net margin%
6.76
9.00
8.60
8.89
9.83
10.39
12.35
9.77
7.78
10.78
14.01
10.39
9.39
23
35.52
P/E ratio (avg)x
9.065
9.343
9.979
8.642
8.527
7.482
7.677
8.271
8.895
9.026
20.16
8.271
8.769
70
23.27
EV/EBITx
17.22
18.00
21.52
24.80
25.23
28.27
29.81
36.15
38.47
46.63
17.09
36.15
26.75
19
21.69
FCF yield (avg)%
25.44
26.68
24.42
27.15
29.16
26.76
26.78
24.45
21.81
20.34
20.25
24.45
26.06
5
28.73
FCF margin%
19.73
20.78
19.63
19.89
17.13
16.19
15.80
15.02
15.93
18.31
26.16
15.93
17.72
72
0.755
FCF / Net incomex
1.845
2.074
1.924
2.193
2.327
2.124
1.949
2.217
2.077
2.339
0.790
2.124
2.100
28
2.49
ROIC%
19.97
17.29
16.03
15.51
15.20
12.43
15.20
15.64
17.79
15.92
16.04
15.64
15.78
15
12.54
Return on equity%
21.99
19.78
18.21
16.89
15.25
17.87
19.21
17.92
15.77
17.38
22.71
17.87
17.89
85
29.05
Return on assets%
4.91
3.83
2.49
3.74
6.15
5.11
5.15
4.81
6.94
5.17
2.62
5.15
5.01
39
2.32
EPSzł
3.62
4.33
4.51
5.08
5.62
6.70
8.06
8.34
9.73
10.66
2.51
13.66%
13.13%
—
26.19
EPS growth%
2.05
0.54
0.40
0.40
2.47
4.18
3.42
5.70
3.08
0.40
23.69
3.42
2.26
90
0.54
Bookvalue per shzł
0.48
0.49
0.47
0.49
0.51
0.53
0.52
0.56
0.56
0.55
2.04
1.54%
0.82%
—
2.04
FCF per sharezł
0.53
0.50
0.54
0.55
0.59
0.64
0.69
0.69
0.67
0.57
0.53
(0.85%)
(0.31%)
—
1.23
Dividend per shzł
2.95
2.91
3.36
4.01
4.13
4.81
5.45
5.79
6.17
6.70
1.81
10.17%
9.64%
—
10.56
Div yield (avg)%
8.86
7.61
9.09
10.49
7.81
7.07
5.27
4.22
6.87
7.11
21.91
6.87
7.36
44
19.31
Payout ratio%
27.68
26.63
25.95
23.06
24.00
26.25
25.32
23.59
23.97
25.56
21.39
25.32
25.44
64
117.0
Shares (diluted)M
148.8
169.8
165.5
175.5
202.3
212.1
204.5
204.2
218.9
251.4
117.6
4.44%
6.99%
25
27.84
Buyback yield%
18.40
19.74
18.01
18.78
18.12
17.53
17.80
15.66
17.61
17.54
9.52
17.54
17.91
14
0.822
D/E ratiox
1.403
1.485
1.709
1.825
1.767
1.845
2.009
2.142
2.405
2.648
1.322
2.142
1.835
83
221.6
Enterprise valuezł M
289.1
287.3
256.5
268.4
262.0
235.8
226.3
224.3
211.9
209.0
313.4
(4.42%)
(3.21%)
77
483.7
LT debtzł M
510.9
538.2
524.6
590.6
597.1
592.2
672.4
660.5
766.8
897.2
938.3
8.48%
5.48%
67
Cost of revenue
8.34%
1.00×
Operating expenses
8.04%
0.97×
Property and equipment
15.95%