2.464
Revenuezł M
7.027
7.237
7.382
7.812
7.967
8.207
8.343
8.796
9.093
9.595
2.581
3.79%
3.55%
23
28.11
Revenue growth%
25.23
25.57
26.02
25.53
24.49
21.67
22.66
24.39
26.34
25.02
26.49
24.39
25.12
85
24.36
Gross margin%
19.58
17.18
16.08
17.09
19.25
17.08
16.42
14.05
12.05
10.30
2.13
14.05
16.75
27
3.57
Operating margin%
15.22
13.32
10.96
11.28
8.75
10.12
8.12
7.89
7.60
5.10
2.63
7.89
9.44
8
12.60
Net margin%
19.63
17.83
16.91
19.73
21.16
19.43
17.74
17.88
15.96
16.00
10.80
17.74
17.85
77
28.98
P/E ratio (avg)x
10.90
11.60
11.14
11.97
12.23
12.82
12.56
14.74
15.65
17.90
32.26
14.74
12.40
29
11.16
EV/EBITx
14.98
16.78
16.56
17.64
15.94
16.99
16.56
16.68
17.12
16.32
21.40
16.68
16.62
28
25.72
FCF yield (avg)%
23.73
26.42
27.88
27.79
27.44
28.32
28.89
26.52
27.58
27.81
3.43
27.81
27.69
95
20.68
FCF margin%
7.43
4.79
7.10
8.68
10.70
12.84
9.96
11.14
12.03
14.32
24.88
12.03
10.33
40
1.466
FCF / Net incomex
0.992
1.010
1.112
1.134
1.144
1.227
1.361
1.402
1.230
1.151
0.686
1.230
1.148
74
6.36
ROIC%
23.87
22.45
23.43
22.51
24.52
22.56
20.34
18.74
18.72
20.54
27.51
20.34
22.48
60
22.25
Return on equity%
19.10
20.25
21.81
20.97
22.22
19.44
20.54
19.34
18.13
16.77
15.27
19.34
19.85
22
23.83
Return on assets%
4.79
7.18
7.66
6.91
4.28
1.76
0.40
0.40
0.40
1.91
12.33
0.40
3.10
39
1.47
EPSzł
2.27
2.70
2.96
3.48
3.53
3.91
3.86
3.98
4.24
4.35
1.64
4.26%
8.50%
—
19.30
EPS growth%
9.29
7.54
6.90
6.30
7.14
8.71
7.10
4.23
5.98
6.02
8.73
6.02
7.00
52
1.10
Bookvalue per shzł
1.39
1.44
1.41
1.47
1.69
1.62
1.82
2.05
2.17
2.02
0.26
3.63%
3.55%
—
1.49
FCF per sharezł
0.29
0.34
0.38
0.43
0.46
0.52
0.56
0.63
0.69
0.70
1.43
8.74%
9.85%
—
0.97
Dividend per shzł
0.73
0.77
0.82
0.92
1.03
1.03
1.16
1.18
1.19
1.18
0.82
2.83%
5.23%
—
20.59
Div yield (avg)%
12.02
13.84
12.85
15.17
16.36
13.77
12.54
14.56
13.81
15.24
6.13
13.81
13.83
91
24.07
Payout ratio%
12.60
11.98
11.77
13.90
15.73
17.38
14.55
12.35
11.11
11.79
2.28
12.35
12.47
18
5.593
Shares (diluted)M
5.768
5.315
6.000
6.198
6.298
6.717
7.669
7.252
6.937
7.931
5.581
4.72%
3.44%
25
13.85
Buyback yield%
19.53
21.26
24.22
22.67
25.38
23.98
24.87
25.59
26.91
27.53
22.01
25.59
24.54
9
0.201
D/E ratiox
2.291
2.343
2.333
2.276
2.127
1.945
1.932
1.843
1.655
1.664
0.758
1.843
2.036
31
3.859
Enterprise valuezł M
11.75
12.23
11.29
11.29
12.77
14.14
16.05
18.20
19.69
18.95
4.791
8.22%
5.37%
26
8.211
LT debtzł M
12.38
10.97
9.729
8.842
7.661
7.075
6.424
6.447
5.810
5.636
6.086
(5.96%)
(6.75%)
38
Cost of revenue
3.32%
0.98×
Operating expenses
4.10%
1.05×
Property and equipment
15.73%
Goodwill & intangibles
13.54%