2.318
Revenuezł M
1.872
1.994
2.096
2.243
2.369
2.524
2.677
2.815
3.047
3.279
2.366
6.72%
6.29%
74
5.74
Revenue growth%
18.33
15.35
17.67
16.54
15.46
17.95
16.45
17.31
17.12
20.06
21.83
17.31
17.21
89
14.26
Gross margin%
16.31
14.45
16.65
15.24
15.62
17.54
15.45
16.83
14.01
14.45
20.75
15.45
15.53
66
28.31
Operating margin%
18.25
18.83
18.07
20.31
21.79
20.83
22.90
21.94
21.12
22.69
15.02
21.94
20.98
14
22.01
Net margin%
10.83
9.57
6.88
5.79
8.60
8.99
6.59
8.76
6.41
4.18
26.18
6.59
7.74
82
31.32
P/E ratio (avg)x
39.08
36.97
36.30
35.94
38.56
41.05
47.71
54.28
52.01
52.52
14.93
52.01
40.06
23
27.16
EV/EBITx
52.94
56.15
63.71
73.12
78.62
88.81
103.6
121.5
117.2
119.1
19.98
117.2
83.72
30
22.53
FCF yield (avg)%
5.17
8.15
6.77
7.98
4.98
5.04
5.30
2.39
3.16
0.71
19.93
3.16
5.10
67
18.82
FCF margin%
7.14
5.84
6.78
4.42
1.51
1.65
0.40
0.40
0.40
1.03
26.02
0.40
1.58
82
1.254
FCF / Net incomex
0.216
0.221
0.217
0.203
0.182
0.170
0.170
0.148
0.128
0.130
1.648
0.148
0.176
48
6.66
ROIC%
7.38
5.26
5.64
5.93
4.03
6.24
8.79
9.46
10.66
9.46
24.36
9.46
6.81
9
24.62
Return on equity%
23.06
22.82
23.66
21.50
23.92
21.68
19.67
19.72
18.51
19.14
2.99
19.67
21.59
18
27.80
Return on assets%
8.99
9.75
10.35
12.12
13.69
11.67
12.77
14.58
13.84
16.44
27.36
13.84
12.45
34
1.37
EPSzł
2.01
1.91
2.10
2.30
2.47
2.32
2.17
2.11
2.09
2.39
1.53
(0.67%)
3.04%
—
12.67
EPS growth%
12.58
12.03
9.73
10.17
10.86
11.32
13.16
13.32
10.33
11.16
15.57
11.32
11.24
37
2.53
Bookvalue per shzł
1.88
1.67
1.70
1.49
1.34
1.22
1.26
1.27
1.29
1.36
2.70
0.34%
(4.32%)
—
1.25
FCF per sharezł
1.87
1.77
1.91
1.64
1.71
1.82
1.81
1.53
1.59
1.71
1.33
0.02%
(2.38%)
—
1.60
Dividend per shzł
0.78
0.84
0.90
0.98
1.15
1.36
1.59
1.63
1.82
2.04
1.48
12.07%
11.48%
—
5.12
Div yield (avg)%
17.85
19.73
19.27
19.45
17.15
17.87
18.94
16.54
16.74
17.79
5.14
17.79
17.86
72
21.04
Payout ratio%
13.30
16.21
13.59
11.38
14.12
11.64
12.71
14.82
16.94
16.99
8.40
14.82
13.86
38
1.480
Shares (diluted)M
1.187
1.061
1.018
1.049
1.113
0.975
0.887
0.910
0.919
0.788
1.431
(6.67%)
(3.76%)
70
24.36
Buyback yield%
25.10
25.78
27.84
27.18
27.53
25.74
25.40
23.30
23.84
24.25
23.41
24.25
25.57
24
1.335
D/E ratiox
0.815
0.879
0.841
0.736
0.733
0.753
0.775
0.746
0.680
0.701
1.166
0.746
0.750
17
1.944
Enterprise valuezł M
1.184
1.124
1.188
1.223
1.349
1.260
1.179
1.199
1.331
1.355
1.416
0.09%
0.60%
7
1.651
LT debtzł M
0.810
0.808
0.731
0.738
0.779
0.720
0.745
0.685
0.639
0.682
1.590
(2.62%)
(2.43%)
39
Cost of revenue
6.36%
1.01×
Operating expenses
6.26%
1.00×
Spread over hurdle
10.57%