3.634
Revenuezł M
5.306
5.563
5.876
6.170
6.553
6.902
7.292
7.739
8.133
8.792
4.059
6.05%
5.66%
7
6.79
Revenue growth%
13.62
12.47
10.07
10.52
12.46
9.76
6.86
9.26
7.17
4.78
4.06
7.17
9.91
14
13.03
Gross margin%
24.03
25.26
26.20
23.58
21.48
23.57
22.82
20.93
19.94
22.76
26.93
22.76
23.19
37
24.85
Operating margin%
11.57
8.65
7.28
5.20
7.43
5.33
5.89
6.84
6.85
5.37
15.19
5.89
6.85
42
3.63
Net margin%
25.64
26.42
28.75
26.01
24.52
26.02
28.00
25.84
24.68
27.05
3.50
26.02
26.01
63
30.13
P/E ratio (avg)x
40.48
46.70
50.61
52.80
53.39
55.79
57.51
56.44
64.40
70.33
29.94
57.51
54.59
22
16.86
EV/EBITx
18.64
18.40
19.25
19.23
19.94
20.98
19.91
20.13
19.22
17.58
12.37
19.91
19.24
62
27.66
FCF yield (avg)%
3.86
3.60
3.07
3.53
1.01
1.37
0.40
1.53
0.40
3.07
15.68
1.37
2.30
30
19.05
FCF margin%
3.92
5.46
7.64
7.23
6.50
7.02
7.87
9.58
10.88
13.83
7.71
9.58
7.44
66
1.256
FCF / Net incomex
1.174
1.302
1.379
1.444
1.344
1.497
1.661
1.505
1.475
1.408
0.141
1.497
1.426
5
10.69
ROIC%
14.38
16.95
19.03
19.24
17.46
17.41
17.78
18.22
15.96
15.75
12.74
17.41
17.43
8
23.34
Return on equity%
28.66
26.59
29.43
29.61
31.64
32.81
31.73
32.26
30.64
32.37
24.11
32.26
31.14
88
5.80
Return on assets%
23.49
21.12
22.92
21.09
21.30
23.51
23.33
22.81
24.59
23.57
7.38
23.51
23.13
16
0.92
EPSzł
0.87
0.89
0.88
1.02
1.11
1.11
1.10
1.24
1.32
1.36
0.99
4.15%
6.33%
—
14.23
EPS growth%
16.45
17.50
20.41
22.46
19.63
20.99
18.33
18.80
16.83
14.37
20.29
18.33
18.57
14
0.46
Bookvalue per shzł
0.57
0.50
0.45
0.47
0.52
0.56
0.60
0.67
0.70
0.65
0.41
4.54%
1.64%
—
0.41
FCF per sharezł
0.65
0.75
0.85
0.87
1.03
0.99
1.12
1.10
1.31
1.47
0.21
7.44%
9.12%
—
0.57
Dividend per shzł
0.69
0.74
0.73
0.79
0.88
0.95
0.88
0.86
0.91
1.03
0.47
3.17%
3.71%
—
2.34
Div yield (avg)%
26.78
27.43
27.27
29.62
30.56
30.97
29.24
28.63
31.49
31.66
15.93
30.97
29.43
71
19.17
Payout ratio%
19.15
19.59
20.31
19.49
20.79
18.63
17.07
14.35
13.27
15.89
24.47
15.89
18.89
35
6.907
Shares (diluted)M
6.516
7.115
7.077
6.418
6.349
6.766
6.948
6.349
6.569
6.556
6.946
0.64%
(0.99%)
69
16.87
Buyback yield%
14.85
12.54
11.53
12.43
13.09
10.84
9.77
12.14
10.13
12.68
24.38
10.84
12.29
38
1.099
D/E ratiox
1.784
1.923
2.029
2.163
2.541
2.476
2.772
3.041
3.227
3.417
0.862
3.041
2.508
29
0.496
Enterprise valuezł M
1.247
1.107
1.189
1.198
1.222
1.075
1.100
0.939
0.907
0.852
5.818
(6.96%)
(3.18%)
70
7.976
LT debtzł M
2.444
2.581
2.615
2.478
2.557
2.698
2.645
2.442
2.263
1.935
2.145
(5.43%)
(3.45%)
84
Cost of revenue
5.57%
0.99×
Operating expenses
5.43%
0.98×
Goodwill & intangibles
15.68%