5.601
Revenuezł B
9.852
10.26
10.80
11.50
12.50
13.29
14.02
14.92
15.85
16.79
6.199
6.07%
6.31%
87
26.78
Revenue growth%
15.48
15.47
16.73
15.54
15.09
17.44
19.61
21.57
22.84
22.48
5.35
21.57
17.08
12
20.82
Gross margin%
25.27
25.41
26.71
25.64
26.27
27.81
30.49
31.40
33.41
30.79
17.27
30.79
27.26
46
28.96
Operating margin%
3.93
3.96
5.10
2.35
5.12
2.90
4.69
2.91
1.97
3.94
23.35
2.91
3.93
6
27.72
Net margin%
30.29
29.78
29.62
28.44
28.29
25.52
22.82
23.51
21.05
21.70
6.31
22.82
26.90
51
21.09
P/E ratio (avg)x
15.02
14.42
14.20
12.64
11.98
11.61
12.58
11.75
12.69
11.23
20.50
11.75
12.61
91
18.66
EV/EBITx
10.74
11.53
12.03
11.45
12.53
12.87
11.78
10.96
11.20
10.51
15.96
11.20
11.49
26
8.91
FCF yield (avg)%
12.28
14.54
15.66
15.15
15.88
16.86
15.60
14.58
16.69
18.11
14.47
16.69
15.63
8
20.77
FCF margin%
9.49
12.25
11.91
14.50
17.49
16.52
15.25
15.06
17.49
15.27
25.84
15.27
15.16
59
0.371
FCF / Net incomex
0.406
0.419
0.382
0.367
0.396
0.377
0.374
0.337
0.352
0.315
0.356
0.352
0.375
26
24.29
ROIC%
26.03
23.11
20.75
22.19
22.51
22.29
20.23
23.16
22.59
21.87
4.58
22.29
22.40
73
7.44
Return on equity%
20.35
20.02
19.64
18.59
17.18
14.71
16.56
16.23
14.26
16.20
13.91
16.20
16.87
35
7.18
Return on assets%
26.88
24.10
24.56
25.00
25.99
23.78
22.09
24.18
25.28
26.56
21.68
24.18
24.78
6
16.81
EPSzł
16.29
16.41
16.94
16.13
18.02
20.23
21.52
24.28
23.96
23.78
17.84
5.70%
4.73%
—
27.36
EPS growth%
12.09
11.58
12.61
11.73
8.99
9.05
6.22
5.55
4.38
2.90
8.60
5.55
9.02
37
27.37
Bookvalue per shzł
10.06
11.03
11.81
13.59
16.22
17.50
19.08
19.23
21.19
20.80
21.33
5.10%
9.04%
—
20.91
FCF per sharezł
8.54
7.53
8.10
7.58
6.88
6.62
7.39
6.85
6.15
6.49
11.55
(1.17%)
(3.15%)
—
26.49
Dividend per shzł
12.88
12.71
13.61
13.42
14.86
16.31
17.96
16.36
16.56
17.10
12.18
2.85%
2.64%
—
9.25
Div yield (avg)%
17.05
16.68
18.62
19.68
19.53
20.07
19.25
19.62
21.34
21.71
17.25
20.07
19.57
39
22.52
Payout ratio%
28.91
29.80
31.83
31.92
32.67
32.22
33.93
35.49
38.31
40.79
19.59
35.49
32.45
76
204.1
Shares (diluted)M
357.5
393.4
385.2
407.7
394.4
382.4
406.3
388.3
413.3
438.2
202.6
2.13%
3.03%
55
14.20
Buyback yield%
22.04
23.69
24.61
27.40
28.87
30.34
32.81
33.00
32.88
33.24
10.47
32.88
29.61
68
0.944
D/E ratiox
1.427
1.518
1.840
2.048
2.319
2.556
2.926
3.041
3.118
3.253
1.451
3.041
2.437
43
6.369
Enterprise valuezł B
2.314
2.297
2.475
2.371
2.304
2.159
1.989
2.076
2.082
2.064
5.554
(2.18%)
(1.94%)
66
13.82
LT debtzł B
9.607
11.09
13.10
13.60
15.40
16.87
19.79
20.86
24.94
27.04
2.385
11.92%
12.40%
18
Cost of revenue
6.63%
1.03×
Operating expenses
5.64%
0.94×
Cash and investments
18.48%
Property and equipment
16.39%
Spread over hurdle
73.46%