8.861
Revenuezł B
10.80
11.79
12.66
13.40
14.67
15.68
16.71
18.16
19.39
20.64
9.835
7.07%
7.50%
94
15.79
Revenue growth%
19.94
21.40
20.61
22.53
21.50
20.64
23.02
22.62
25.24
25.00
8.48
23.02
22.02
69
21.82
Gross margin%
24.10
23.40
20.98
22.06
20.61
20.26
19.77
21.87
21.46
23.08
20.97
21.46
21.67
63
2.25
Operating margin%
35.66
34.68
32.89
34.58
33.25
34.58
35.48
34.95
37.92
37.92
18.26
35.48
34.82
40
10.38
Net margin%
0.51
0.40
0.40
1.16
0.40
0.40
0.40
0.40
0.40
0.40
16.08
0.40
0.40
71
14.14
P/E ratio (avg)x
19.19
21.39
22.09
23.10
21.38
21.36
19.98
18.47
19.46
19.79
35.73
19.79
20.67
85
12.78
EV/EBITx
7.246
7.129
7.182
7.299
7.912
7.639
7.986
7.028
6.872
6.146
34.52
7.028
7.214
14
20.63
FCF yield (avg)%
24.88
26.34
25.41
23.30
23.27
25.60
28.45
30.53
28.32
29.87
5.94
28.45
25.97
77
10.27
FCF margin%
30.02
29.22
26.51
25.58
27.06
26.33
26.18
28.37
29.50
29.16
18.60
28.37
27.71
38
0.411
FCF / Net incomex
1.208
1.349
1.371
1.340
1.579
1.835
2.042
2.127
2.160
2.219
0.972
2.127
1.707
58
27.74
ROIC%
36.67
35.90
35.78
35.60
34.98
32.98
30.37
28.42
29.39
31.32
11.97
30.37
33.98
72
28.67
Return on equity%
21.71
22.59
20.90
19.05
20.75
22.75
25.14
22.85
21.19
23.39
26.18
22.85
22.15
73
23.40
Return on assets%
21.57
23.15
25.10
27.62
28.10
28.21
28.51
30.60
33.29
34.46
23.79
30.60
28.15
62
2,309
EPSzł
1,021
1,048
1,120
1,176
1,177
1,091
1,000
946.95
963.38
979.93
2,546
(3.60%)
(1.63%)
—
2.48
EPS growth%
10.75
9.66
12.13
9.42
11.98
10.64
9.38
11.51
8.88
6.55
17.56
9.38
10.15
39
712.94
Bookvalue per shzł
2,760
3,228
3,494
3,670
3,660
3,924
4,124
4,906
5,037
5,072
1,229
6.75%
7.60%
—
762.47
FCF per sharezł
2,849
2,996
3,081
3,312
2,954
2,922
2,724
3,009
3,130
2,793
893.48
(1.11%)
(0.06%)
—
1,175
Dividend per shzł
4,567
5,315
5,722
5,962
6,961
8,057
8,108
8,944
9,045
9,277
2,162
5.91%
8.16%
—
13.97
Div yield (avg)%
5.26
3.85
1.30
0.40
0.98
2.38
1.73
4.42
5.27
7.21
4.26
4.42
3.12
64
8.18
Payout ratio%
4.56
2.98
5.65
7.03
9.58
9.84
8.49
6.63
8.40
7.20
22.38
8.40
7.11
19
1.892
Shares (diluted)M
3.025
3.582
3.612
4.137
4.055
4.766
5.290
6.235
6.871
6.987
1.900
11.50%
10.68%
32
16.68
Buyback yield%
17.00
16.33
19.11
17.00
17.50
15.82
17.52
16.77
15.74
18.53
28.72
16.77
17.00
52
0.127
D/E ratiox
1.125
1.201
1.268
1.342
1.396
1.443
1.507
1.278
1.238
1.067
0.363
1.278
1.273
13
6.420
Enterprise valuezł B
27.48
29.07
29.39
31.84
33.89
38.51
44.52
50.20
60.02
61.40
3.879
12.62%
9.42%
42
2.470
LT debtzł B
12.67
13.30
15.06
15.75
17.88
17.27
16.85
15.39
14.51
14.56
2.047
(4.03%)
1.95%
37
Cost of revenue
7.55%
1.00×
Operating expenses
7.07%
0.96×
Cash and investments
18.85%
Spread over hurdle
24.12%