2.205
Revenuezł M
1.204
1.300
1.401
1.516
1.620
1.736
1.875
1.987
2.188
2.365
2.314
7.87%
7.93%
19
27.43
Revenue growth%
24.61
23.45
21.62
19.04
20.97
18.24
17.60
18.11
18.63
18.23
27.93
18.23
18.83
77
21.62
Gross margin%
9.24
11.26
8.31
8.55
6.90
5.34
4.41
5.00
7.29
9.12
6.61
5.34
7.80
47
10.73
Operating margin%
21.10
23.50
22.65
24.02
23.29
21.98
19.62
21.40
20.68
21.04
29.18
21.04
21.69
95
29.18
Net margin%
25.36
25.16
22.20
19.81
19.40
19.60
17.01
16.31
13.45
10.87
21.48
16.31
19.50
95
11.36
P/E ratio (avg)x
56.61
58.34
65.69
67.14
76.18
75.45
86.90
87.79
95.99
115.7
28.58
87.79
75.82
43
24.43
EV/EBITx
8.700
9.739
9.600
10.16
10.48
11.33
12.06
14.05
13.98
15.60
33.58
13.98
10.91
77
21.89
FCF yield (avg)%
6.95
9.70
12.63
14.48
15.33
12.58
12.61
10.16
9.17
6.89
19.97
10.16
11.37
38
5.30
FCF margin%
23.33
21.38
18.58
18.35
20.37
19.59
18.80
19.57
18.48
19.27
12.35
19.27
19.42
69
0.608
FCF / Net incomex
1.373
1.404
1.273
1.315
1.406
1.436
1.479
1.415
1.519
1.637
0.154
1.479
1.411
43
9.48
ROIC%
20.32
19.12
17.30
18.16
16.13
17.17
14.84
15.59
16.50
15.28
5.53
15.59
16.83
77
4.70
Return on equity%
1.22
3.51
2.12
4.29
6.24
5.32
7.11
10.04
11.26
13.35
16.01
10.04
5.78
34
11.45
Return on assets%
19.40
20.92
20.42
22.65
23.77
21.09
18.15
16.35
16.06
16.13
25.17
16.35
19.91
55
—
EPSzł
—
—
—
—
—
—
—
—
—
—
—
5.33%
2.86%
—
19.23
EPS growth%
10.25
9.42
12.35
11.12
12.93
12.39
12.65
15.47
13.91
13.61
10.56
13.61
12.52
39
—
Bookvalue per shzł
—
—
—
—
—
—
—
—
—
—
—
3.15%
1.16%
—
—
FCF per sharezł
—
—
—
—
—
—
—
—
—
—
—
6.50%
6.60%
—
—
Dividend per shzł
—
—
—
—
—
—
—
—
—
—
—
6.31%
8.66%
—
19.20
Div yield (avg)%
11.19
10.16
10.17
11.10
9.83
12.31
14.28
13.88
15.81
16.77
20.14
14.28
11.75
51
12.93
Payout ratio%
13.80
11.89
11.99
14.69
13.96
11.76
12.21
13.39
16.21
14.38
29.99
13.39
13.60
22
0.796
Shares (diluted)B
1.177
1.328
1.285
1.360
1.375
1.446
1.461
1.338
1.322
1.464
0.816
1.26%
3.19%
8
7.15
Buyback yield%
24.27
27.05
25.87
25.26
26.89
26.17
27.31
26.32
28.47
30.07
7.39
27.31
26.61
62
0.680
D/E ratiox
1.816
1.792
1.765
2.031
1.923
1.866
1.829
1.992
2.076
2.328
0.824
1.992
1.895
79
2.006
Enterprise valuezł M
0.672
0.742
0.707
0.764
0.862
0.925
1.028
0.989
0.990
0.957
0.521
2.12%
2.67%
35
2.558
LT debtzł M
0.559
0.501
0.557
0.504
0.491
0.546
0.600
0.575
0.539
0.561
2.003
2.69%
0.95%
7
Cost of revenue
8.20%
1.03×
Operating expenses
7.98%
1.00×
Spread over hurdle
11.67%