1.815
Revenuezł B
1.398
1.478
1.505
1.592
1.684
1.741
1.833
1.950
2.052
2.183
2.016
5.33%
4.87%
63
3.23
Revenue growth%
22.10
19.62
21.98
19.21
20.19
21.03
19.66
17.14
17.68
15.42
22.47
17.68
19.64
64
11.33
Gross margin%
23.38
25.87
23.94
21.57
24.19
25.83
27.68
29.71
29.98
31.27
15.51
29.71
25.85
66
17.21
Operating margin%
27.76
30.63
32.49
34.99
32.08
34.26
31.76
31.66
29.79
31.06
27.09
31.66
31.71
38
3.49
Net margin%
19.83
21.58
20.74
18.57
20.34
20.10
19.35
19.50
17.80
19.29
20.84
19.35
19.67
69
35.89
P/E ratio (avg)x
6.901
7.087
6.921
7.467
7.456
7.908
7.337
6.565
7.051
6.186
11.82
7.051
7.069
20
13.79
EV/EBITx
37.72
36.61
41.61
39.03
38.14
36.91
40.63
43.32
47.08
44.57
7.840
43.32
39.83
54
25.58
FCF yield (avg)%
9.78
10.98
12.73
11.02
10.65
9.78
12.38
13.84
11.24
12.16
28.21
12.16
11.13
49
22.67
FCF margin%
0.40
0.40
2.90
2.97
4.37
6.38
3.67
2.97
1.99
1.07
25.32
2.97
2.94
24
1.178
FCF / Net incomex
1.511
1.576
1.599
1.800
1.873
2.113
2.249
2.140
2.094
1.972
0.426
2.113
1.923
23
29.93
ROIC%
16.07
15.33
16.63
19.03
19.59
17.52
18.93
18.38
19.94
18.45
6.88
18.45
18.42
67
25.21
Return on equity%
20.58
18.29
17.19
15.84
17.69
19.29
16.97
19.84
20.88
19.18
29.46
19.29
18.74
78
23.05
Return on assets%
9.86
12.78
12.89
11.93
9.69
10.75
9.92
11.05
11.04
8.92
23.58
10.75
10.90
68
10.61
EPSzł
4.63
4.89
5.57
6.03
6.29
6.96
6.94
7.11
7.72
7.84
11.13
4.50%
6.42%
—
26.61
EPS growth%
19.33
18.87
19.25
21.56
24.54
24.54
22.21
23.96
22.47
23.36
11.55
23.36
22.34
20
3.09
Bookvalue per shzł
10.10
10.34
11.28
11.91
11.31
11.92
10.31
11.02
10.29
10.87
2.78
(0.80%)
0.29%
—
3.21
FCF per sharezł
17.56
19.26
19.25
18.86
22.78
23.02
27.06
29.83
30.73
32.31
12.21
7.24%
6.13%
—
6.07
Dividend per shzł
11.66
12.20
14.34
14.66
15.22
16.64
18.34
19.42
22.03
24.62
11.31
10.10%
8.66%
—
21.56
Div yield (avg)%
21.72
20.76
17.77
17.31
18.50
17.35
17.73
17.07
15.57
15.67
26.76
17.07
17.54
80
26.34
Payout ratio%
15.08
13.56
15.22
12.34
15.32
16.58
19.16
17.94
19.06
17.42
26.44
17.94
15.95
64
77.97
Shares (diluted)M
128.5
125.0
134.7
138.2
133.4
131.4
137.9
146.3
152.0
171.0
77.32
5.08%
3.38%
58
28.63
Buyback yield%
10.42
8.45
7.29
4.56
5.13
5.36
8.35
6.32
4.04
5.69
7.67
5.69
6.00
70
0.875
D/E ratiox
0.977
0.903
0.984
0.864
0.753
0.762
0.689
0.718
0.773
0.784
1.599
0.762
0.778
71
2.547
Enterprise valuezł B
0.770
0.843
0.922
0.909
0.845
0.884
0.812
0.790
0.788
0.700
3.005
(3.68%)
(1.21%)
72
2.115
LT debtzł B
1.895
2.156
2.121
2.119
2.223
2.309
2.464
2.809
2.803
2.581
2.839
3.03%
4.32%
64
Cost of revenue
4.61%
0.98×
Operating expenses
4.98%
1.01×
Property and equipment
15.91%
Spread over hurdle
(8.29%)