4.117
Revenuezł M
4.320
4.574
4.704
4.855
5.138
5.531
5.895
6.226
6.638
6.926
4.579
6.15%
5.47%
50
23.61
Revenue growth%
19.72
18.10
18.97
20.01
22.01
21.79
22.25
19.70
20.35
20.14
21.95
20.35
20.07
69
29.07
Gross margin%
12.56
10.11
11.56
11.63
11.25
13.63
12.95
9.98
8.54
7.18
24.54
9.98
11.41
9
18.19
Operating margin%
18.80
20.27
21.82
20.59
23.06
22.32
23.88
21.29
20.82
23.67
24.02
22.32
21.56
84
19.20
Net margin%
21.74
21.26
21.43
18.59
19.36
19.80
22.56
23.27
24.81
22.90
25.74
22.90
21.58
40
22.72
P/E ratio (avg)x
31.43
33.04
32.58
31.99
30.20
27.41
27.56
30.21
31.47
28.75
14.30
28.75
30.82
37
27.60
EV/EBITx
56.56
60.55
71.23
70.36
72.44
76.01
79.22
81.71
80.37
87.54
13.24
80.37
74.22
90
2.32
FCF yield (avg)%
35.81
33.30
33.48
30.77
32.09
31.30
28.72
30.88
30.59
30.86
9.25
30.86
31.09
85
26.89
FCF margin%
14.06
12.93
14.59
15.63
13.71
11.51
11.42
10.58
7.73
4.98
9.37
10.58
12.22
61
0.540
FCF / Net incomex
1.843
1.868
1.896
1.788
1.761
1.641
1.724
1.784
2.012
1.846
1.425
1.784
1.815
39
22.83
ROIC%
11.10
11.65
14.14
12.13
11.96
14.73
16.27
17.86
19.61
20.96
29.10
17.86
14.44
57
10.97
Return on equity%
23.83
24.15
27.13
27.77
29.19
30.10
32.55
32.58
29.93
32.32
21.78
32.32
29.56
89
21.56
Return on assets%
13.57
14.32
11.41
11.99
12.92
11.39
13.63
15.30
15.88
14.20
15.84
14.20
13.60
26
0.39
EPSzł
0.60
0.63
0.55
0.55
0.51
0.52
0.53
0.57
0.56
0.58
0.44
2.82%
(1.78%)
—
20.02
EPS growth%
22.60
23.36
22.65
23.74
26.56
29.46
30.05
29.17
31.02
31.43
14.55
30.05
27.87
21
0.39
Bookvalue per shzł
0.83
0.81
0.86
0.90
0.85
0.90
1.00
1.02
1.17
1.37
0.70
9.97%
5.19%
—
0.22
FCF per sharezł
0.30
0.30
0.28
0.24
0.22
0.21
0.19
0.20
0.18
0.15
0.43
(7.71%)
(7.11%)
—
0.86
Dividend per shzł
0.78
0.80
0.94
1.11
1.10
1.29
1.40
1.53
1.66
1.98
0.83
12.57%
10.87%
—
8.50
Div yield (avg)%
1.56
2.43
4.37
6.24
3.66
6.48
3.93
1.47
0.40
0.40
20.86
1.47
3.04
57
26.37
Payout ratio%
20.88
18.49
17.03
15.67
18.23
18.31
17.84
19.34
21.35
19.87
27.24
19.34
18.40
95
3.305
Shares (diluted)M
5.039
5.264
5.976
5.503
5.911
5.952
6.449
6.605
6.915
6.868
3.354
3.05%
4.27%
93
25.79
Buyback yield%
10.79
13.44
14.98
13.50
15.02
12.55
14.35
11.62
12.61
15.16
9.64
12.61
13.47
20
1.390
D/E ratiox
0.361
0.355
0.380
0.424
0.428
0.417
0.440
0.431
0.473
0.496
1.251
0.440
0.426
55
2.039
Enterprise valuezł M
3.735
4.052
4.157
4.117
3.965
3.613
3.637
4.023
3.545
3.364
0.269
(3.23%)
(2.08%)
73
4.175
LT debtzł M
3.729
4.044
4.320
4.831
5.810
6.596
7.561
8.858
8.942
10.15
3.053
11.80%
11.39%
53
Cost of revenue
5.34%
0.99×
Operating expenses
5.44%
1.00×
Cash and investments
17.12%
Property and equipment
16.27%
Spread over hurdle
12.26%