0.179
Revenuezł M
1.577
1.621
1.634
1.680
1.721
1.749
1.794
1.851
1.879
1.923
0.189
2.25%
2.44%
66
21.93
Revenue growth%
10.72
11.25
10.29
10.89
10.40
12.36
10.70
12.32
15.11
14.91
20.99
12.36
11.07
74
24.24
Gross margin%
24.64
26.66
28.96
26.09
25.85
25.88
24.39
26.66
27.64
26.15
10.07
26.15
26.12
34
23.85
Operating margin%
11.67
14.22
12.32
12.64
11.93
10.34
8.57
6.95
9.00
8.06
20.81
8.57
11.01
57
23.81
Net margin%
0.40
1.70
0.40
3.18
0.56
2.15
4.58
6.63
3.78
4.48
26.24
4.48
2.66
76
28.57
P/E ratio (avg)x
49.09
55.29
59.22
66.74
63.75
66.07
62.73
73.79
81.44
89.45
32.03
73.79
64.91
25
13.91
EV/EBITx
53.57
63.37
61.81
63.20
67.07
73.13
85.77
101.3
102.2
119.7
37.59
101.3
70.10
18
2.70
FCF yield (avg)%
21.84
24.04
24.88
23.25
21.67
19.61
20.97
22.72
25.51
26.51
10.34
22.72
22.99
50
5.06
FCF margin%
16.76
16.79
14.47
12.86
14.81
17.76
17.05
20.01
21.05
23.42
20.46
20.01
16.92
53
0.212
FCF / Net incomex
0.843
0.846
0.947
0.941
0.909
0.881
0.867
0.972
1.016
0.951
1.120
0.951
0.925
91
27.54
ROIC%
12.72
15.57
15.59
14.48
14.14
13.19
11.25
11.51
10.73
8.42
6.31
11.25
12.95
76
20.23
Return on equity%
4.88
2.02
4.95
2.32
1.31
2.10
4.59
6.59
9.16
10.79
11.90
6.59
4.74
21
10.01
Return on assets%
9.30
8.41
7.85
7.40
8.11
7.26
8.48
9.73
11.09
13.18
4.00
9.73
8.44
57
0.23
EPSzł
0.29
0.29
0.33
0.37
0.41
0.38
0.35
0.36
0.34
0.35
0.24
(2.82%)
3.23%
—
15.81
EPS growth%
28.12
27.87
25.72
24.25
25.29
24.12
25.84
27.59
27.81
28.84
25.05
27.59
26.71
17
0.10
Bookvalue per shzł
0.10
0.12
0.12
0.14
0.15
0.16
0.16
0.16
0.18
0.21
0.19
7.26%
8.25%
—
0.13
FCF per sharezł
0.32
0.33
0.37
0.35
0.33
0.30
0.28
0.29
0.28
0.26
0.15
(4.58%)
(1.19%)
—
0.22
Dividend per shzł
0.20
0.24
0.25
0.25
0.29
0.32
0.37
0.38
0.40
0.41
0.19
7.06%
8.22%
—
12.41
Div yield (avg)%
8.44
11.16
12.19
14.07
14.84
15.30
16.83
16.13
16.27
19.15
2.80
16.27
15.07
17
20.50
Payout ratio%
23.38
24.49
24.84
24.22
25.32
25.83
27.10
24.56
25.05
23.22
17.29
25.05
24.70
88
4.877
Shares (diluted)M
4.257
4.564
4.287
3.784
4.002
3.623
3.695
3.726
3.214
3.268
5.097
(3.97%)
(3.75%)
27
20.49
Buyback yield%
17.07
17.84
16.30
16.11
18.99
21.42
19.95
17.14
17.32
15.42
10.10
17.32
17.23
51
1.693
D/E ratiox
1.468
1.348
1.215
1.294
1.195
1.321
1.326
1.308
1.458
1.566
1.394
1.326
1.324
26
0.552
Enterprise valuezł M
3.184
3.625
3.637
4.163
4.420
4.291
4.851
5.496
5.173
5.690
0.435
5.18%
7.12%
21
0.458
LT debtzł M
0.434
0.449
0.441
0.409
0.358
0.375
0.396
0.347
0.325
0.301
2.452
(3.38%)
(3.97%)
11
Cost of revenue
2.74%
1.03×
Operating expenses
1.83%
0.94×
Cash and investments
16.27%