4.776
Revenuezł M
5.407
5.503
5.536
5.529
5.619
5.846
6.080
6.119
6.302
6.354
5.001
2.49%
1.86%
45
27.52
Revenue growth%
9.34
9.68
7.61
10.54
8.52
11.01
9.40
7.25
10.10
8.36
20.67
9.40
9.37
35
8.07
Gross margin%
16.08
18.23
17.60
17.00
16.21
17.27
19.59
21.42
19.82
16.84
12.59
19.59
17.44
94
14.21
Operating margin%
22.61
24.96
26.74
25.78
23.96
22.49
22.29
22.24
20.44
20.26
23.52
22.24
22.55
53
10.23
Net margin%
9.56
11.60
11.57
10.41
7.45
8.74
8.19
6.42
7.17
9.05
7.53
8.19
8.89
13
7.760
P/E ratio (avg)x
37.00
36.44
38.72
43.41
51.30
55.63
66.23
74.48
76.40
78.91
8.581
74.48
53.47
56
11.51
EV/EBITx
49.61
54.09
54.31
53.64
55.92
62.38
69.30
75.66
90.35
100.7
30.56
75.66
59.15
31
20.76
FCF yield (avg)%
11.72
10.37
13.00
10.57
9.47
11.28
11.51
10.61
12.77
10.09
16.34
11.28
10.94
56
15.73
FCF margin%
16.57
15.16
15.89
15.02
14.58
17.58
17.91
15.02
17.62
18.78
3.80
17.62
16.23
18
0.893
FCF / Net incomex
1.443
1.560
1.541
1.420
1.268
1.124
0.989
1.057
1.161
1.268
0.440
1.124
1.268
27
2.98
ROIC%
8.48
7.44
7.14
6.50
5.22
5.00
5.94
6.31
3.65
1.02
9.47
5.00
6.12
59
14.79
Return on equity%
29.11
31.21
30.01
28.34
30.74
28.51
25.91
23.92
23.68
20.80
8.22
23.92
28.43
9
3.65
Return on assets%
9.39
7.63
6.01
5.37
7.66
8.67
11.30
11.53
13.44
15.75
11.81
11.53
9.03
40
1.12
EPSzł
0.30
0.27
0.30
0.30
0.33
0.33
0.33
0.35
0.37
0.39
1.22
3.44%
2.38%
—
29.71
EPS growth%
30.43
31.07
28.27
29.04
29.84
32.25
35.21
36.18
38.81
38.47
14.98
36.18
31.66
11
0.95
Bookvalue per shzł
0.35
0.35
0.35
0.38
0.40
0.35
0.35
0.33
0.35
0.38
0.30
(1.19%)
0.14%
—
1.29
FCF per sharezł
0.21
0.19
0.20
0.19
0.19
0.19
0.19
0.19
0.19
0.17
0.98
(2.12%)
(2.58%)
—
0.47
Dividend per shzł
0.61
0.60
0.65
0.78
0.83
0.89
0.90
0.92
1.04
1.09
1.20
5.45%
7.37%
—
28.77
Div yield (avg)%
19.27
17.36
14.39
16.67
16.29
17.94
19.77
18.93
17.11
14.79
9.37
17.94
17.23
74
24.19
Payout ratio%
33.50
32.62
34.74
34.34
33.67
36.44
38.96
37.23
37.93
40.20
26.78
37.93
35.59
52
2.709
Shares (diluted)M
2.713
3.040
2.857
2.786
2.812
2.677
2.650
2.530
2.582
2.615
2.770
(1.44%)
0.16%
9
12.99
Buyback yield%
5.29
6.58
6.88
5.23
6.54
7.65
7.09
4.20
2.02
0.40
26.75
4.20
5.91
72
1.190
D/E ratiox
2.469
2.775
3.111
3.058
2.769
3.075
2.913
3.328
3.220
3.137
1.320
3.137
3.066
20
0.709
Enterprise valuezł M
5.410
6.202
6.229
6.281
5.997
6.353
7.150
8.012
8.330
8.147
6.164
6.32%
3.75%
57
6.220
LT debtzł M
7.787
8.786
8.504
9.818
10.11
10.64
9.946
9.365
9.769
9.736
0.753
(0.76%)
3.42%
42
Cost of revenue
1.85%
1.00×
Operating expenses
1.70%
0.98×
Goodwill & intangibles
18.09%