3.763
Revenuezł M
3.409
3.539
3.708
3.907
3.958
4.047
4.156
4.216
4.305
4.407
3.916
2.17%
2.85%
72
14.06
Revenue growth%
16.34
19.06
20.30
20.55
18.49
17.23
16.26
14.54
14.17
15.79
16.43
15.79
16.79
17
28.14
Gross margin%
27.47
28.62
27.40
28.75
31.34
33.55
30.61
27.78
28.83
29.13
13.59
29.13
28.79
31
15.55
Operating margin%
24.84
26.25
23.32
24.98
26.84
25.02
27.74
29.71
30.38
29.61
10.36
29.61
26.55
21
6.09
Net margin%
16.30
14.96
15.36
16.91
14.37
13.22
10.79
11.23
8.40
10.35
13.38
10.79
13.80
89
31.61
P/E ratio (avg)x
41.00
47.14
44.41
45.50
44.99
51.62
51.78
59.81
68.81
65.22
18.63
59.81
49.38
26
20.67
EV/EBITx
17.37
18.77
18.42
20.43
22.10
24.48
26.33
24.50
24.40
23.34
11.08
24.48
22.72
95
29.10
FCF yield (avg)%
27.45
28.49
26.74
26.06
23.80
24.46
25.92
28.35
30.22
30.72
18.95
28.35
27.10
18
22.97
FCF margin%
1.93
0.93
0.40
0.40
0.40
0.40
0.40
1.53
1.18
1.08
10.44
1.08
0.67
18
0.107
FCF / Net incomex
0.662
0.585
0.643
0.588
0.615
0.669
0.606
0.554
0.601
0.620
0.283
0.606
0.610
92
25.17
ROIC%
28.20
26.71
28.15
30.43
30.08
32.67
31.83
30.01
31.22
31.24
22.12
31.24
30.26
81
13.57
Return on equity%
17.35
19.85
19.34
18.18
19.96
19.42
17.71
18.42
18.19
18.58
22.67
18.42
18.50
31
3.74
Return on assets%
10.49
11.05
12.60
10.35
10.94
7.98
10.22
9.23
8.39
10.39
14.96
9.23
10.37
28
0.15
EPSzł
0.20
0.21
0.18
0.20
0.17
0.15
0.13
0.13
0.13
0.14
0.16
(4.22%)
(3.27%)
—
27.61
EPS growth%
11.18
13.54
12.10
14.34
12.98
15.92
17.11
19.08
21.85
19.04
24.60
19.04
15.13
23
0.39
Bookvalue per shzł
0.86
0.93
1.07
1.01
1.06
1.23
1.34
1.44
1.53
1.55
0.39
7.85%
6.35%
—
0.90
FCF per sharezł
0.69
0.61
0.59
0.57
0.56
0.57
0.59
0.58
0.60
0.53
0.91
(1.13%)
(3.37%)
—
0.81
Dividend per shzł
1.56
1.87
1.85
2.21
2.39
2.36
2.84
3.31
3.38
3.99
0.75
10.74%
11.88%
—
15.93
Div yield (avg)%
12.02
13.64
13.37
10.66
13.47
11.29
13.82
13.08
15.79
14.10
21.28
13.82
13.42
19
3.35
Payout ratio%
32.16
34.95
34.65
33.05
35.67
37.16
35.15
38.01
38.29
39.55
28.52
38.01
35.41
33
2.566
Shares (diluted)M
3.251
3.460
3.592
3.812
4.097
4.726
5.122
5.735
6.839
7.802
2.542
13.75%
9.02%
60
4.10
Buyback yield%
16.51
19.35
18.42
17.38
18.10
16.72
15.73
15.46
17.26
16.26
3.97
16.26
16.99
22
0.720
D/E ratiox
1.360
1.267
1.120
1.053
0.973
0.891
0.887
0.881
0.959
0.880
1.419
0.887
0.966
44
3.901
Enterprise valuezł M
3.857
3.621
4.190
4.342
4.846
5.138
4.718
5.204
5.332
5.199
2.695
1.42%
4.38%
62
3.505
LT debtzł M
0.498
0.482
0.508
0.497
0.470
0.471
0.540
0.547
0.543
0.565
2.360
3.76%
2.18%
31
Cost of revenue
2.98%
1.01×
Operating expenses
2.14%
0.93×
Property and equipment
18.41%
Goodwill & intangibles
16.86%
Spread over hurdle
(0.47%)