0.490
Revenuezł M
0.846
0.909
0.959
1.035
1.099
1.206
1.327
1.408
1.537
1.625
0.539
8.14%
7.67%
15
29.16
Revenue growth%
20.38
17.79
18.03
20.23
22.18
23.07
21.02
20.30
18.50
20.76
18.66
20.76
20.34
7
19.31
Gross margin%
24.97
25.24
24.09
26.99
25.93
25.22
25.21
22.90
22.41
24.88
25.98
24.88
25.09
59
11.35
Operating margin%
23.74
22.34
23.19
25.63
27.41
27.48
25.33
27.87
29.96
32.38
6.90
27.87
26.52
42
10.87
Net margin%
11.75
9.30
11.55
11.15
10.12
8.49
6.81
9.05
10.18
9.38
29.63
9.05
9.75
85
8.639
P/E ratio (avg)x
31.56
32.82
33.04
33.65
37.57
38.31
41.13
42.13
48.72
53.59
14.69
42.13
37.94
61
8.722
EV/EBITx
8.816
9.314
8.995
10.51
11.15
12.29
14.26
15.56
15.99
18.44
17.84
15.56
11.72
50
12.33
FCF yield (avg)%
30.83
28.22
26.61
27.66
28.46
28.50
28.83
29.25
28.71
25.77
19.18
28.71
28.48
58
14.88
FCF margin%
20.71
22.57
22.88
22.99
25.07
25.00
22.60
23.66
21.72
21.08
3.85
22.60
22.74
67
1.023
FCF / Net incomex
1.235
1.381
1.313
1.354
1.276
1.258
1.454
1.655
1.886
1.818
1.181
1.655
1.367
92
27.36
ROIC%
4.10
1.23
3.59
4.83
3.47
5.01
2.58
2.91
1.37
1.56
9.29
2.58
3.19
36
6.32
Return on equity%
16.12
15.12
14.72
17.09
14.84
17.51
15.26
16.24
14.46
17.01
19.33
16.24
15.69
17
19.75
Return on assets%
23.70
23.78
25.21
23.50
25.57
23.82
25.02
24.78
24.94
23.76
7.36
24.78
24.30
51
0.01
EPSzł
0.01
0.01
0.01
0.01
0.01
0.02
0.02
0.02
0.02
0.02
0.01
7.88%
4.94%
—
3.32
EPS growth%
7.91
9.24
8.26
8.15
9.78
12.20
10.08
8.92
10.50
10.91
10.07
10.50
9.51
47
—
Bookvalue per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
2.80%
5.55%
—
0.01
FCF per sharezł
0.02
0.02
0.02
0.03
0.03
0.03
0.04
0.04
0.05
0.04
0.01
8.97%
10.30%
—
0.01
Dividend per shzł
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
4.04%
0.40%
—
14.88
Div yield (avg)%
15.28
16.53
14.58
15.63
13.53
12.03
10.12
8.27
8.47
8.00
6.88
8.47
12.78
74
8.30
Payout ratio%
20.42
19.50
20.98
19.46
16.61
18.75
19.72
18.16
18.62
20.55
4.76
18.75
19.48
22
34.51
Shares (diluted)M
35.73
33.25
34.71
34.10
30.98
27.48
29.53
29.16
31.42
27.69
35.22
(2.22%)
(3.07%)
82
4.55
Buyback yield%
27.72
27.22
27.80
28.13
26.96
26.87
29.70
28.88
29.56
27.76
29.80
28.88
27.78
14
1.018
D/E ratiox
0.483
0.496
0.480
0.504
0.486
0.429
0.418
0.412
0.413
0.403
0.197
0.413
0.454
26
0.203
Enterprise valuezł M
1.420
1.506
1.542
1.714
1.802
1.939
2.008
2.049
2.434
2.615
1.083
7.72%
6.12%
35
1.214
LT debtzł M
1.879
1.838
2.023
2.169
2.499
2.892
3.334
3.327
3.570
3.639
1.183
7.81%
7.96%
65
Cost of revenue
7.80%
1.01×
Operating expenses
6.79%
0.92×
Cash and investments
15.87%
Goodwill & intangibles
14.99%