4.413
Revenuezł M
8.196
8.575
8.961
9.247
9.365
9.856
10.29
10.74
11.34
12.04
4.644
5.15%
4.15%
38
22.88
Revenue growth%
28.18
30.76
29.25
28.96
30.89
27.90
29.16
28.61
26.95
26.48
22.43
27.90
28.79
67
16.03
Gross margin%
16.55
18.85
21.06
23.60
26.08
25.94
23.50
21.53
23.81
21.54
2.80
23.50
22.52
74
15.39
Operating margin%
17.66
18.64
15.95
15.88
18.12
16.01
18.88
21.01
21.98
20.64
15.03
20.64
18.38
14
20.55
Net margin%
25.57
27.63
28.07
28.12
25.93
27.93
30.07
32.13
30.61
31.30
8.99
30.61
28.09
40
33.78
P/E ratio (avg)x
37.00
36.33
35.72
36.84
36.78
37.03
37.72
40.42
42.04
39.22
31.40
39.22
37.02
87
19.40
EV/EBITx
31.62
34.82
34.39
37.31
41.34
40.26
40.27
44.54
47.44
45.64
35.04
44.54
40.27
42
10.46
FCF yield (avg)%
21.24
19.77
19.41
21.73
23.04
24.27
25.47
23.10
25.06
26.88
12.95
25.06
23.07
83
3.95
FCF margin%
19.51
18.38
16.60
16.12
18.49
17.16
14.48
13.83
15.60
15.14
28.40
15.14
16.36
84
1.414
FCF / Net incomex
0.686
0.665
0.652
0.624
0.708
0.684
0.676
0.655
0.743
0.766
0.252
0.684
0.680
29
11.63
ROIC%
19.56
17.30
18.80
20.19
20.98
21.09
18.92
18.85
19.67
17.93
2.14
18.92
19.24
38
17.18
Return on equity%
24.44
27.06
25.85
28.43
26.78
24.87
22.62
21.69
22.87
21.34
26.14
22.62
24.65
16
6.83
Return on assets%
24.19
21.29
23.35
21.43
21.69
20.87
23.48
23.39
22.30
24.14
4.13
23.39
22.83
23
0.03
EPSzł
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.68%
(0.09%)
—
23.73
EPS growth%
6.12
6.52
6.33
8.85
9.38
6.64
6.95
7.23
4.42
5.69
29.50
6.64
6.58
74
0.05
Bookvalue per shzł
0.07
0.08
0.08
0.08
0.08
0.09
0.08
0.09
0.10
0.11
0.02
5.70%
3.34%
—
0.06
FCF per sharezł
0.02
0.02
0.03
0.03
0.03
0.03
0.04
0.04
0.04
0.05
0.03
13.43%
10.68%
—
0.03
Dividend per shzł
0.06
0.06
0.07
0.08
0.08
0.09
0.08
0.10
0.10
0.11
0.04
6.45%
5.18%
—
22.52
Div yield (avg)%
22.18
20.22
20.90
21.93
22.89
24.62
26.10
27.48
27.24
27.48
27.85
27.24
23.75
73
10.25
Payout ratio%
13.65
16.61
18.65
16.04
16.40
16.52
15.67
15.69
18.05
17.81
8.84
16.52
16.46
47
69.00
Shares (diluted)M
55.17
60.08
57.57
51.32
57.44
53.98
56.85
54.71
57.28
64.07
67.47
2.21%
1.12%
90
6.37
Buyback yield%
32.14
32.38
32.87
31.45
30.44
30.58
31.73
34.10
34.17
34.13
21.26
34.10
32.26
64
0.295
D/E ratiox
0.901
0.932
0.843
0.836
0.796
0.781
0.763
0.843
0.910
0.957
1.450
0.843
0.843
67
1.124
Enterprise valuezł M
13.78
15.34
15.77
15.35
15.03
16.68
16.45
17.91
18.24
19.89
6.260
5.76%
5.41%
37
4.014
LT debtzł M
8.405
8.164
9.274
8.834
9.326
10.03
11.28
12.33
12.40
13.50
8.463
7.68%
5.01%
49
Cost of revenue
4.15%
1.00×
Operating expenses
3.29%
0.92×
Goodwill & intangibles
15.95%
Spread over hurdle
25.21%