0.732
Revenuezł B
2.597
2.661
2.705
2.809
2.882
2.988
3.086
3.188
3.203
3.249
0.819
2.43%
2.42%
18
25.91
Revenue growth%
8.78
10.84
12.95
10.44
9.40
11.02
12.88
13.87
14.73
12.44
19.46
12.88
11.73
39
23.62
Gross margin%
18.72
18.26
17.30
18.96
17.98
18.76
21.39
22.98
23.45
24.42
14.51
22.98
18.86
82
23.10
Operating margin%
10.11
10.33
9.70
8.72
8.36
8.48
7.88
9.58
7.96
7.59
28.83
7.96
8.60
7
4.52
Net margin%
8.38
7.99
8.12
9.46
10.55
8.14
6.69
8.84
11.62
9.29
10.51
8.84
8.61
6
17.35
P/E ratio (avg)x
49.76
48.46
47.60
54.22
59.40
68.22
68.28
72.38
73.21
79.25
12.64
72.38
63.81
42
31.82
EV/EBITx
41.65
48.76
49.36
54.81
58.52
57.38
69.26
74.73
84.15
93.19
12.95
74.73
57.95
61
25.69
FCF yield (avg)%
2.60
3.47
1.34
4.19
3.51
3.64
5.28
2.59
5.16
6.18
16.70
5.16
3.57
44
7.86
FCF margin%
22.30
20.26
23.19
22.62
20.53
20.60
18.56
17.62
17.27
16.57
10.03
17.62
20.39
85
1.544
FCF / Net incomex
0.619
0.587
0.620
0.663
0.644
0.599
0.650
0.664
0.724
0.753
0.685
0.664
0.647
66
13.80
ROIC%
22.93
20.87
19.58
18.50
15.77
16.32
16.68
14.15
15.37
15.44
10.13
15.44
16.50
63
15.31
Return on equity%
16.75
15.60
18.41
20.50
21.49
23.78
24.12
26.39
27.85
29.17
12.92
26.39
22.64
84
5.18
Return on assets%
20.33
17.95
19.46
18.75
20.60
18.64
15.96
13.65
11.43
13.22
21.17
13.65
18.29
19
127.80
EPSzł
61.91
54.23
47.02
47.64
48.39
47.05
50.14
50.30
50.39
47.82
136.88
(0.24%)
(3.82%)
—
5.70
EPS growth%
20.02
18.85
16.01
18.01
16.03
13.95
16.75
16.40
13.83
15.93
9.73
15.93
16.22
29
44.13
Bookvalue per shzł
175.68
184.98
217.58
254.49
270.21
319.75
315.72
330.54
332.53
353.40
48.44
5.51%
8.34%
—
56.92
FCF per sharezł
62.34
58.94
62.25
54.48
52.73
52.68
51.98
52.99
57.77
58.75
70.81
2.18%
(0.49%)
—
125.49
Dividend per shzł
23.92
25.50
27.50
26.19
26.56
23.36
24.15
23.45
24.64
23.43
84.57
(2.47%)
0.45%
—
7.75
Div yield (avg)%
18.80
18.20
17.48
15.55
17.77
19.99
19.53
22.39
22.27
21.02
11.34
21.02
19.17
7
14.46
Payout ratio%
27.41
28.20
30.66
29.15
26.37
27.42
26.47
24.67
22.67
23.49
10.47
24.67
26.94
49
9.848
Shares (diluted)M
8.094
8.416
8.073
8.389
7.566
7.318
6.871
6.954
7.338
7.631
9.979
0.17%
(1.91%)
89
28.54
Buyback yield%
6.71
5.04
3.81
4.36
2.28
1.56
2.82
4.66
6.42
6.75
8.48
4.66
4.51
43
1.251
D/E ratiox
0.631
0.613
0.531
0.529
0.471
0.481
0.486
0.472
0.426
0.456
1.593
0.472
0.484
20
1.253
Enterprise valuezł B
1.520
1.485
1.753
2.071
2.454
2.800
2.856
2.954
3.159
3.061
0.216
4.52%
6.74%
48
1.922
LT debtzł B
1.922
1.992
1.831
1.779
1.764
1.867
1.851
1.932
1.941
1.914
2.748
1.65%
0.71%
27
Cost of revenue
2.24%
0.98×
Operating expenses
2.01%
0.96×
Goodwill & intangibles
16.43%
Spread over hurdle
37.67%