7.329
Revenuezł M
5.785
5.972
6.218
6.404
6.628
7.048
7.266
7.500
7.968
8.540
8.189
5.20%
4.28%
29
18.24
Revenue growth%
15.24
15.97
17.58
18.58
18.67
17.83
20.72
21.68
21.75
21.19
2.78
21.19
18.63
27
29.39
Gross margin%
11.01
8.47
9.35
11.57
12.94
13.44
16.09
18.03
20.22
17.26
29.13
17.26
13.19
90
2.58
Operating margin%
14.98
15.47
12.72
10.01
11.57
8.88
11.81
10.70
8.90
6.45
21.77
8.90
11.13
13
21.88
Net margin%
12.02
13.67
15.52
16.08
15.77
14.17
15.79
15.34
17.32
19.72
3.02
15.79
15.65
57
25.17
P/E ratio (avg)x
35.78
40.35
41.73
37.49
34.81
34.71
36.65
33.37
30.44
27.45
33.89
33.37
35.30
90
14.03
EV/EBITx
27.38
24.69
21.70
22.63
20.01
22.08
19.90
22.11
19.94
21.63
17.91
21.63
21.89
81
10.25
FCF yield (avg)%
2.54
3.97
6.78
4.82
5.00
2.75
4.26
5.89
3.55
3.62
17.39
3.62
4.11
20
29.49
FCF margin%
6.86
7.70
7.11
7.92
6.39
4.30
3.68
1.79
1.65
2.82
20.95
2.82
5.34
29
1.294
FCF / Net incomex
1.600
1.622
1.573
1.842
2.040
1.967
2.127
2.413
2.570
2.822
1.425
2.413
2.003
83
20.16
ROIC%
25.40
24.85
24.53
25.93
27.12
25.30
26.69
28.46
31.32
33.14
26.49
28.46
26.31
31
26.22
Return on equity%
33.55
35.86
33.45
36.35
34.03
31.97
30.28
30.48
27.86
26.50
21.29
30.28
32.71
63
19.94
Return on assets%
8.32
6.32
9.15
6.56
4.30
5.87
7.30
9.99
10.16
7.56
27.20
7.56
7.43
83
0.10
EPSzł
0.32
0.33
0.34
0.39
0.43
0.45
0.51
0.53
0.59
0.62
0.10
7.60%
7.53%
—
9.58
EPS growth%
28.80
27.22
25.71
25.60
24.25
22.53
21.80
19.82
19.70
21.36
24.20
21.36
23.39
7
0.17
Bookvalue per shzł
0.13
0.13
0.15
0.16
0.18
0.18
0.21
0.23
0.26
0.29
0.30
9.81%
8.48%
—
0.29
FCF per sharezł
0.47
0.54
0.63
0.75
0.90
0.95
1.07
1.28
1.27
1.38
0.45
8.86%
12.50%
—
0.24
Dividend per shzł
0.56
0.58
0.64
0.66
0.70
0.69
0.77
0.83
0.98
0.96
0.43
6.47%
7.08%
—
10.11
Div yield (avg)%
27.17
26.66
29.09
31.07
32.38
32.75
35.22
35.98
33.11
33.11
2.09
33.11
32.56
62
2.69
Payout ratio%
20.91
21.08
23.28
21.51
21.60
18.81
21.30
23.62
20.90
18.83
21.43
20.90
21.19
70
13.64
Shares (diluted)M
18.38
17.48
18.69
17.95
16.60
16.16
17.42
16.09
17.83
20.21
13.69
4.02%
1.58%
67
12.57
Buyback yield%
23.19
24.35
22.40
20.39
23.29
25.32
24.38
26.53
24.84
27.10
3.84
25.32
24.37
74
0.475
D/E ratiox
0.729
0.848
0.976
0.993
1.122
1.128
1.191
1.276
1.355
1.368
1.256
1.276
1.125
43
1.107
Enterprise valuezł M
3.851
3.825
3.482
3.490
3.529
3.625
3.553
3.480
3.632
3.682
8.400
0.85%
(0.17%)
49
1.189
LT debtzł M
2.834
2.543
2.255
2.039
1.806
1.871
1.835
1.810
1.770
1.827
6.319
0.23%
(4.76%)
54
Cost of revenue
4.44%
1.02×
Operating expenses
4.08%
0.98×
Spread over hurdle
(4.03%)