3.202
Revenuezł M
7.000
7.274
7.360
7.605
8.022
8.173
8.241
8.596
8.994
9.103
3.352
2.56%
3.11%
44
25.15
Revenue growth%
33.81
32.43
30.76
30.55
28.02
29.79
27.29
24.53
22.29
24.83
25.10
24.83
28.91
71
15.34
Gross margin%
11.34
12.60
12.63
14.06
11.84
10.64
10.45
7.69
5.76
3.28
21.25
7.69
10.99
92
27.75
Operating margin%
20.49
21.77
19.07
16.67
15.09
15.06
13.30
15.52
14.33
15.13
15.84
15.06
15.32
12
23.11
Net margin%
6.78
7.60
7.76
8.92
6.86
9.61
7.22
10.20
9.19
9.44
29.33
9.44
8.34
32
15.47
P/E ratio (avg)x
21.88
20.69
21.48
24.32
28.33
32.86
33.44
31.51
35.05
33.50
9.760
33.44
29.92
24
15.40
EV/EBITx
34.20
34.04
36.62
36.14
39.93
38.15
41.38
47.14
50.39
54.33
33.04
47.14
39.04
37
13.01
FCF yield (avg)%
8.47
6.73
8.25
10.10
11.84
12.61
11.39
12.42
12.73
15.39
24.68
12.61
11.61
19
21.44
FCF margin%
1.55
0.61
0.40
0.40
1.99
2.07
0.57
2.45
3.18
5.75
18.90
2.45
1.77
82
0.809
FCF / Net incomex
0.709
0.634
0.683
0.723
0.692
0.706
0.607
0.642
0.674
0.655
0.672
0.655
0.678
20
20.83
ROIC%
8.77
7.86
8.26
11.16
13.69
16.16
13.68
13.23
13.68
14.80
25.64
13.68
13.46
65
28.54
Return on equity%
13.44
13.29
15.75
13.65
11.59
12.02
10.93
11.48
12.17
13.36
13.05
12.02
12.73
46
21.83
Return on assets%
28.15
28.62
29.23
27.07
25.62
28.29
29.27
29.61
32.40
34.13
7.06
29.61
28.92
15
2.95
EPSzł
6.00
5.67
6.41
7.50
7.66
8.41
8.99
9.21
9.33
8.85
3.20
2.94%
3.42%
—
9.79
EPS growth%
25.45
23.09
25.84
23.02
23.25
22.31
23.87
20.99
18.79
17.14
4.55
20.99
23.06
60
1.78
Bookvalue per shzł
4.98
5.40
5.07
4.68
4.98
4.90
5.31
4.74
5.18
5.48
2.73
1.92%
0.68%
—
3.78
FCF per sharezł
5.59
6.62
6.53
7.72
8.10
8.65
10.29
10.07
11.31
12.16
4.66
8.47%
8.24%
—
5.41
Dividend per shzł
2.13
2.21
2.28
2.51
2.82
2.65
2.67
3.03
2.91
3.15
3.34
2.26%
3.75%
—
23.17
Div yield (avg)%
0.40
0.40
2.38
4.70
6.29
4.62
6.79
4.15
2.99
2.26
7.19
4.15
3.57
24
26.89
Payout ratio%
1.94
0.40
0.40
1.36
0.40
0.40
0.40
0.40
0.40
2.39
2.27
0.40
0.40
33
0.981
Shares (diluted)M
1.299
1.520
1.624
1.649
1.782
1.716
1.659
1.916
1.870
1.765
0.952
(0.19%)
4.34%
46
17.51
Buyback yield%
12.19
13.12
12.42
14.15
14.71
13.77
12.98
15.76
15.39
16.85
19.68
15.39
13.96
92
1.650
D/E ratiox
0.436
0.402
0.395
0.396
0.400
0.392
0.410
0.416
0.390
0.406
1.532
0.406
0.401
26
3.140
Enterprise valuezł M
7.140
8.027
7.579
8.568
8.063
7.953
8.353
8.072
7.846
8.226
0.448
0.40%
1.93%
75
2.925
LT debtzł M
2.861
3.194
3.153
3.246
3.676
3.589
3.881
4.449
4.717
5.039
3.887
6.51%
6.12%
33
Cost of revenue
2.88%
0.98×
Operating expenses
3.64%
1.05×
Cash and investments
14.67%