3.079
Revenuezł B
2.031
2.142
2.238
2.396
2.501
2.687
2.771
2.849
3.001
3.116
3.373
4.50%
5.05%
79
18.82
Revenue growth%
24.73
26.78
26.34
26.25
28.37
29.49
31.78
31.16
32.51
33.65
16.66
31.78
28.93
20
22.99
Gross margin%
4.14
6.34
6.56
4.52
6.67
7.83
7.69
10.01
7.92
5.65
8.37
7.83
6.61
80
20.69
Operating margin%
4.41
7.12
7.21
9.28
8.44
6.93
6.78
7.47
7.37
4.44
19.74
6.93
7.16
32
5.02
Net margin%
8.98
8.58
9.24
6.47
9.10
8.67
5.92
5.76
7.27
7.82
23.15
7.27
8.20
82
33.33
P/E ratio (avg)x
26.21
25.19
24.48
25.33
27.81
29.85
31.78
32.37
29.11
27.30
24.41
29.85
27.56
60
27.93
EV/EBITx
16.93
17.32
19.02
22.13
24.17
25.42
29.63
32.62
33.05
35.75
8.981
32.62
24.79
54
29.92
FCF yield (avg)%
20.71
22.27
19.55
22.48
24.63
26.82
29.44
26.77
28.27
29.30
17.63
28.27
25.70
28
27.39
FCF margin%
16.07
15.56
16.15
14.00
16.46
17.11
16.68
16.32
18.51
21.41
7.26
17.11
16.39
13
0.939
FCF / Net incomex
0.177
0.184
0.169
0.175
0.188
0.204
0.189
0.195
0.176
0.184
0.785
0.189
0.184
81
28.44
ROIC%
23.05
20.81
21.20
20.57
21.86
21.06
19.10
16.62
14.94
16.90
25.55
16.90
20.69
33
4.29
Return on equity%
28.00
30.98
32.26
31.65
30.29
29.86
27.99
29.44
31.54
33.98
13.63
29.86
30.63
91
16.04
Return on assets%
4.45
3.87
4.00
5.67
5.44
6.80
5.69
8.06
5.92
3.04
10.41
5.92
5.56
60
1.09
EPSzł
1.07
1.16
1.25
1.23
1.26
1.18
1.26
1.29
1.16
1.22
1.21
(0.69%)
0.12%
—
26.78
EPS growth%
13.28
13.44
16.04
15.42
15.75
18.11
15.55
15.54
17.54
16.42
23.31
16.42
15.65
78
1.36
Bookvalue per shzł
1.52
1.42
1.47
1.67
1.61
1.67
1.74
2.03
2.06
1.94
0.92
3.78%
2.67%
—
1.29
FCF per sharezł
0.95
0.94
0.92
0.85
0.86
0.97
1.01
0.99
1.14
1.24
0.31
7.47%
2.03%
—
1.29
Dividend per shzł
1.21
1.11
1.02
1.02
0.96
0.87
0.86
0.88
0.97
0.90
0.97
(1.18%)
(3.66%)
—
2.09
Div yield (avg)%
26.61
28.55
30.70
32.37
30.77
32.45
31.96
29.40
28.36
28.08
11.12
29.40
30.05
17
5.81
Payout ratio%
2.11
0.40
0.48
2.79
0.40
0.40
0.40
3.33
4.19
6.43
21.53
3.33
1.30
60
1.274
Shares (diluted)B
1.620
1.773
1.741
1.846
1.966
2.274
2.658
2.758
2.718
2.628
1.313
5.97%
4.66%
32
27.24
Buyback yield%
14.14
15.71
15.42
14.73
11.82
13.99
12.45
13.94
15.96
13.49
19.12
13.94
14.07
33
1.094
D/E ratiox
2.199
2.286
2.232
2.226
2.530
3.062
3.005
3.649
4.183
5.037
0.128
3.649
2.768
39
1.607
Enterprise valuezł B
0.874
0.935
1.062
1.144
1.356
1.453
1.416
1.582
1.574
1.830
2.003
6.18%
7.87%
87
2.717
LT debtzł B
1.522
1.447
1.449
1.578
1.811
2.109
2.494
2.545
2.833
3.109
1.919
11.42%
9.00%
10
Cost of revenue
4.98%
0.99×
Operating expenses
4.95%
0.99×
Cash and investments
15.86%