2.093
Revenuezł B
1.808
1.833
1.868
1.918
1.915
1.914
1.981
2.000
2.061
2.098
2.238
1.84%
1.69%
64
4.95
Revenue growth%
30.76
29.52
29.42
31.86
34.74
37.04
39.30
37.32
40.10
39.78
3.70
39.30
35.89
30
2.70
Gross margin%
31.05
33.76
34.92
35.04
33.71
35.04
35.95
36.81
36.02
33.32
14.62
35.95
34.98
36
13.86
Operating margin%
13.09
11.76
11.97
13.96
14.48
17.41
20.04
18.53
19.95
17.25
5.30
18.53
15.86
20
8.80
Net margin%
21.29
22.21
24.13
21.87
22.24
19.82
21.14
22.61
23.59
25.73
17.61
22.61
22.23
58
11.84
P/E ratio (avg)x
24.34
25.45
27.74
27.37
25.98
23.61
21.81
22.29
24.33
24.14
16.30
23.61
24.34
18
35.08
EV/EBITx
7.960
7.141
6.296
5.800
6.062
6.522
5.657
5.404
5.455
4.904
24.96
5.455
5.931
15
13.98
FCF yield (avg)%
23.43
26.36
26.90
28.55
31.11
30.86
32.83
33.43
35.79
33.72
7.38
33.43
30.98
95
26.28
FCF margin%
10.15
7.56
6.78
6.74
5.06
2.59
3.68
1.04
0.40
0.40
4.22
1.04
4.37
19
0.892
FCF / Net incomex
1.042
1.154
1.227
1.296
1.424
1.519
1.745
1.897
2.232
2.467
0.879
1.897
1.471
87
24.31
ROIC%
7.43
8.66
10.62
11.23
8.59
10.96
9.99
10.87
11.68
13.43
8.11
10.96
10.74
93
25.82
Return on equity%
4.93
6.63
8.36
10.43
9.25
9.50
11.41
11.34
13.34
12.64
10.44
11.41
9.97
58
20.30
Return on assets%
24.80
26.66
28.68
27.17
29.65
30.88
33.65
31.51
30.98
28.11
24.35
30.98
29.16
21
9.29
EPSzł
11.76
13.03
12.55
11.41
12.22
11.64
12.21
11.56
11.86
13.27
9.98
1.67%
0.91%
—
24.34
EPS growth%
16.20
15.16
14.25
14.70
15.35
15.37
13.52
13.25
13.49
12.24
9.56
13.49
14.48
93
16.65
Bookvalue per shzł
27.97
27.31
26.71
26.14
25.62
23.00
23.76
22.00
20.09
18.06
36.16
(6.75%)
(3.22%)
—
23.49
FCF per sharezł
38.24
36.69
35.82
38.81
41.69
44.01
42.91
42.12
43.72
45.81
27.47
1.90%
2.19%
—
45.35
Dividend per shzł
59.50
60.00
69.66
70.67
77.35
86.06
88.47
104.23
115.76
120.74
25.75
9.31%
8.60%
—
25.74
Div yield (avg)%
22.11
21.16
20.58
23.06
24.11
21.12
21.32
20.57
21.80
22.11
12.39
21.32
21.56
35
22.50
Payout ratio%
14.26
11.62
13.93
10.94
13.71
13.91
16.49
16.08
14.53
14.90
12.46
14.90
14.09
7
19.49
Shares (diluted)M
18.48
19.79
19.64
21.10
22.47
21.79
23.37
22.29
21.24
19.69
19.10
(2.60%)
1.75%
10
12.96
Buyback yield%
29.30
28.14
26.63
28.08
30.54
29.59
28.87
30.04
27.75
25.48
26.51
28.87
28.50
22
0.729
D/E ratiox
0.541
0.558
0.528
0.615
0.632
0.593
0.635
0.733
0.714
0.774
0.510
0.714
0.623
15
1.292
Enterprise valuezł B
0.667
0.595
0.617
0.610
0.544
0.531
0.478
0.420
0.380
0.355
1.058
(8.18%)
(6.65%)
36
2.321
LT debtzł B
3.649
3.595
3.805
4.234
4.965
5.725
5.641
5.844
6.191
7.373
1.202
8.23%
8.98%
76
Cost of revenue
1.65%
1.00×
Operating expenses
1.85%
1.02×
Goodwill & intangibles
16.16%
Spread over hurdle
30.15%