3.628
Revenuezł M
5.134
5.476
5.839
6.110
6.533
6.944
7.446
7.829
8.311
8.665
3.727
5.81%
6.21%
95
5.29
Revenue growth%
26.96
24.24
23.60
24.52
24.93
21.97
23.16
25.71
26.64
26.34
24.36
25.71
24.73
73
11.85
Gross margin%
17.03
18.25
17.92
16.62
15.06
15.45
16.29
13.68
15.86
17.33
4.85
15.86
16.45
41
18.26
Operating margin%
28.50
28.56
27.10
27.68
30.28
32.96
34.78
32.10
32.76
34.61
29.18
32.96
31.19
20
12.42
Net margin%
16.12
14.16
14.51
13.54
14.34
15.15
17.25
15.96
12.99
10.17
6.27
15.15
14.43
92
15.53
P/E ratio (avg)x
23.56
24.71
24.94
27.48
27.57
29.61
28.68
31.89
36.07
35.10
15.18
31.89
28.13
12
31.41
EV/EBITx
6.025
6.108
5.671
5.585
4.794
4.875
5.058
4.717
5.164
5.167
24.01
5.058
5.166
29
22.01
FCF yield (avg)%
22.12
22.57
19.60
17.39
16.01
13.33
10.79
12.40
10.50
9.16
22.11
10.79
14.67
20
14.38
FCF margin%
21.41
20.61
20.40
19.48
18.37
16.58
16.10
13.35
14.37
14.78
16.01
14.78
17.48
76
1.458
FCF / Net incomex
0.546
0.555
0.556
0.550
0.526
0.593
0.647
0.636
0.720
0.826
0.116
0.647
0.574
18
4.13
ROIC%
11.44
9.45
10.07
8.73
10.87
12.98
10.03
12.72
13.23
12.60
4.65
12.72
11.16
44
3.67
Return on equity%
16.35
16.27
15.36
14.03
13.18
15.00
12.80
13.84
16.21
15.65
17.47
15.00
15.18
40
15.43
Return on assets%
6.41
3.63
5.13
3.79
3.47
1.89
2.52
3.01
2.30
3.00
7.18
2.52
3.24
43
0.20
EPSzł
0.17
0.18
0.16
0.16
0.17
0.18
0.17
0.18
0.19
0.20
0.21
3.17%
2.68%
—
12.79
EPS growth%
6.29
6.46
3.91
3.84
1.70
4.25
2.67
5.40
3.46
2.13
22.48
3.46
3.88
87
0.34
Bookvalue per shzł
0.07
0.07
0.07
0.09
0.09
0.10
0.11
0.12
0.12
0.13
0.32
6.66%
7.74%
—
0.08
FCF per sharezł
0.32
0.32
0.33
0.38
0.42
0.42
0.45
0.46
0.48
0.56
0.05
6.01%
6.26%
—
0.34
Dividend per shzł
0.42
0.43
0.43
0.45
0.45
0.54
0.63
0.71
0.83
0.85
0.16
13.50%
7.23%
—
7.21
Div yield (avg)%
2.44
5.10
5.79
4.28
3.96
4.07
1.69
0.40
3.05
5.74
17.00
3.05
4.01
82
28.13
Payout ratio%
27.60
26.24
23.96
25.34
24.70
24.92
25.15
22.85
21.82
20.63
20.92
22.85
24.81
64
24.49
Shares (diluted)M
30.85
30.95
31.16
30.26
30.18
28.80
31.94
35.76
34.65
40.70
25.15
6.16%
3.70%
80
28.25
Buyback yield%
14.38
16.13
18.44
21.20
20.15
22.61
24.25
27.22
25.59
27.54
29.01
25.59
21.90
17
0.206
D/E ratiox
1.421
1.492
1.577
1.613
1.426
1.234
1.098
0.990
1.039
1.087
1.516
1.087
1.328
44
3.533
Enterprise valuezł M
15.67
16.58
15.87
17.82
17.71
18.42
19.75
19.71
18.25
16.22
2.028
(1.75%)
0.60%
16
4.177
LT debtzł M
2.426
2.439
2.308
2.268
2.088
2.059
2.138
2.133
2.215
2.177
7.168
0.83%
(1.39%)
29
Cost of revenue
5.85%
0.97×
Operating expenses
6.93%
1.07×
Cash and investments
18.04%