0.307
Revenuezł M
7.851
7.816
7.673
7.585
7.510
7.692
7.891
7.975
7.963
8.085
0.315
1.49%
0.23%
12
8.79
Revenue growth%
19.26
22.20
24.19
24.14
24.01
23.02
25.25
23.65
25.54
27.44
10.94
25.25
24.07
15
29.71
Gross margin%
31.63
30.57
30.11
31.04
31.26
33.10
32.52
29.70
28.07
26.00
7.00
29.70
30.80
90
12.18
Operating margin%
17.23
17.20
18.93
20.84
21.48
19.30
21.24
22.77
21.18
21.45
4.95
21.24
21.01
27
17.18
Net margin%
11.16
8.35
7.03
4.72
7.64
9.77
12.58
15.06
13.53
15.96
28.95
13.53
10.47
76
34.20
P/E ratio (avg)x
13.09
12.95
11.38
11.90
12.72
11.42
11.77
11.90
12.44
12.28
8.296
11.90
12.09
38
16.97
EV/EBITx
10.49
9.519
10.44
10.95
10.38
10.35
9.875
9.751
8.862
9.746
14.42
9.751
10.11
83
13.37
FCF yield (avg)%
20.83
22.99
20.10
21.34
22.48
21.62
21.62
19.02
20.23
21.30
15.81
21.30
21.32
18
27.01
FCF margin%
24.62
24.79
22.27
19.93
19.85
22.11
23.74
26.28
23.33
22.61
3.94
23.33
22.97
20
1.748
FCF / Net incomex
2.258
2.235
2.361
2.289
2.658
2.761
2.854
2.962
2.959
3.367
0.574
2.959
2.710
15
25.87
ROIC%
22.72
21.31
21.63
21.68
19.48
19.06
21.25
22.79
25.41
24.56
8.72
22.79
21.65
28
2.93
Return on equity%
26.04
27.81
30.19
33.17
32.00
29.47
31.53
30.05
30.71
29.47
3.98
30.05
30.12
69
20.16
Return on assets%
16.85
17.38
14.41
11.58
11.06
12.99
14.22
15.05
13.60
12.29
5.31
13.60
13.91
39
0.03
EPSzł
0.02
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.04
0.04
0.04
3.31%
4.99%
—
19.55
EPS growth%
16.40
16.60
18.18
19.59
20.49
23.00
25.81
23.95
21.38
19.26
2.68
23.00
20.04
59
0.02
Bookvalue per shzł
0.03
0.03
0.02
0.02
0.02
0.03
0.03
0.03
0.03
0.03
0.03
4.18%
0.55%
—
0.02
FCF per sharezł
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.03
0.02
(3.82%)
0.07%
—
0.02
Dividend per shzł
0.01
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.02
0.01
0.02
(3.60%)
0.86%
—
20.72
Div yield (avg)%
25.41
24.13
24.50
21.61
23.95
26.67
27.15
24.28
26.14
23.28
11.01
26.14
24.39
72
6.40
Payout ratio%
21.76
22.90
23.02
24.27
24.19
23.02
20.60
19.75
19.40
21.78
5.81
20.60
22.34
69
80.73
Shares (diluted)M
53.27
52.44
55.08
55.29
52.68
47.93
45.48
45.85
49.17
51.89
79.83
(0.30%)
(0.46%)
81
2.60
Buyback yield%
6.38
3.80
6.39
4.51
5.61
5.26
5.17
7.30
8.71
10.34
22.44
7.30
6.00
85
1.492
D/E ratiox
0.506
0.563
0.650
0.764
0.774
0.758
0.862
0.915
1.035
1.065
1.557
0.915
0.769
22
3.472
Enterprise valuezł M
2.446
2.752
3.033
2.932
3.010
3.410
3.543
3.815
4.276
4.489
4.713
8.32%
5.92%
22
6.391
LT debtzł M
5.516
5.350
5.573
6.135
6.577
6.341
6.891
6.909
8.229
7.890
6.334
3.71%
3.79%
68
Cost of revenue
(0.01%)
0.98×
Operating expenses
0.36%
1.01×
Goodwill & intangibles
14.71%