1.125
Revenuezł M
4.128
4.210
4.304
4.391
4.340
4.277
4.309
4.333
4.348
4.398
1.257
0.27%
0.71%
56
24.72
Revenue growth%
12.92
14.48
15.50
15.60
17.09
19.75
18.19
16.63
16.90
16.04
17.26
16.90
16.33
72
23.14
Gross margin%
18.79
19.63
22.48
25.47
27.67
29.53
27.05
24.69
23.87
22.72
15.08
24.69
24.28
34
21.67
Operating margin%
12.67
15.01
17.76
16.57
13.73
12.72
11.53
12.97
13.64
11.27
3.23
12.72
13.31
13
9.15
Net margin%
18.61
15.68
18.02
20.80
23.17
25.32
26.70
26.05
23.44
22.06
16.84
25.32
22.61
86
24.82
P/E ratio (avg)x
21.89
23.30
22.04
20.66
23.59
26.11
27.99
30.66
33.31
34.49
7.650
30.66
24.85
26
19.58
EV/EBITx
32.54
36.55
39.78
38.95
41.97
45.09
43.20
48.14
53.96
63.13
20.11
48.14
42.59
51
7.83
FCF yield (avg)%
5.15
7.97
7.16
4.70
2.67
0.40
0.77
3.29
3.04
4.13
27.51
3.04
3.71
67
22.84
FCF margin%
26.82
26.74
29.74
30.36
28.11
25.75
27.43
28.54
29.67
31.25
10.68
28.54
28.33
37
0.504
FCF / Net incomex
0.649
0.580
0.534
0.592
0.620
0.551
0.521
0.526
0.559
0.599
1.534
0.551
0.570
9
27.05
ROIC%
3.10
3.98
6.17
6.14
6.72
7.34
4.37
2.81
1.15
3.47
11.73
3.47
4.18
65
21.76
Return on equity%
19.75
19.60
21.21
18.36
16.67
16.11
15.60
17.30
16.69
15.20
27.18
16.11
17.00
83
16.55
Return on assets%
5.62
5.33
3.05
2.87
4.05
2.71
4.49
5.87
4.47
6.37
28.07
4.49
4.48
13
0.26
EPSzł
0.20
0.23
0.25
0.31
0.31
0.34
0.33
0.32
0.34
0.38
0.28
4.30%
8.55%
—
14.89
EPS growth%
14.66
14.51
11.69
11.13
10.79
10.13
10.87
11.70
12.74
14.27
18.46
11.70
11.69
39
0.30
Bookvalue per shzł
0.13
0.15
0.15
0.15
0.16
0.15
0.15
0.15
0.14
0.14
0.31
(2.62%)
1.34%
—
0.38
FCF per sharezł
0.21
0.23
0.25
0.24
0.25
0.23
0.22
0.24
0.26
0.26
0.13
0.66%
1.27%
—
0.35
Dividend per shzł
0.49
0.56
0.54
0.65
0.77
0.80
0.81
0.91
0.98
1.17
0.30
8.95%
9.47%
—
15.30
Div yield (avg)%
30.07
31.57
34.00
31.64
29.39
27.59
28.56
31.01
31.25
29.43
4.33
29.43
30.54
27
14.00
Payout ratio%
6.76
9.17
9.76
7.22
8.62
10.33
9.03
6.48
8.81
6.90
26.15
8.81
8.71
38
4.490
Shares (diluted)M
3.817
4.126
3.728
3.681
3.672
3.784
3.788
3.353
3.474
3.230
4.475
(2.53%)
(2.67%)
29
29.59
Buyback yield%
26.27
23.68
25.24
24.46
21.99
24.28
26.94
27.20
24.28
24.42
12.09
24.42
24.44
60
1.554
D/E ratiox
1.273
1.171
1.060
1.045
1.034
0.997
0.996
0.908
0.973
0.918
1.293
0.973
1.015
75
1.914
Enterprise valuezł M
1.031
1.061
1.078
1.144
1.217
1.390
1.459
1.597
1.740
1.879
1.133
9.08%
8.19%
14
1.210
LT debtzł M
2.454
2.680
2.313
2.416
2.103
1.815
1.652
1.473
1.614
1.561
1.222
(5.80%)
(4.59%)
92
Cost of revenue
0.61%
0.99×
Operating expenses
1.12%
1.04×
Cash and investments
16.91%