0.437
Revenuezł M
1.547
1.637
1.754
1.847
1.953
2.041
2.106
2.228
2.326
2.401
0.464
4.21%
4.97%
13
6.30
Revenue growth%
16.33
13.55
15.48
13.52
13.04
13.24
14.29
14.18
15.81
13.32
14.66
14.18
13.87
92
14.76
Gross margin%
30.18
32.24
31.69
30.49
33.34
35.04
33.29
32.88
35.04
32.68
22.87
33.29
32.78
21
19.50
Operating margin%
1.43
3.20
5.53
7.38
8.59
7.02
7.05
8.34
5.71
3.54
22.70
7.02
6.37
88
7.07
Net margin%
5.21
3.75
3.43
2.74
5.62
7.68
8.62
7.83
7.09
4.17
4.39
7.68
5.41
44
26.40
P/E ratio (avg)x
23.47
21.39
19.63
19.78
19.35
20.64
19.25
17.34
17.97
18.52
26.53
18.52
19.49
48
35.35
EV/EBITx
50.43
56.47
63.00
63.45
73.24
86.81
86.50
98.33
102.6
107.9
21.93
98.33
79.87
31
2.58
FCF yield (avg)%
20.66
21.73
19.91
21.62
19.24
16.38
15.71
14.27
14.26
13.10
12.77
14.27
17.81
16
22.91
FCF margin%
16.30
17.17
19.33
19.18
20.43
18.49
19.93
22.18
20.74
20.49
11.57
20.49
19.63
15
1.798
FCF / Net incomex
0.949
0.981
1.007
0.943
0.955
0.865
0.745
0.667
0.610
0.537
1.289
0.667
0.904
32
12.65
ROIC%
29.40
31.51
33.93
31.61
29.33
29.34
27.03
24.59
21.93
18.94
9.97
24.59
29.33
22
7.08
Return on equity%
18.42
17.30
20.11
19.96
21.01
18.57
17.68
18.56
20.05
17.62
23.64
18.56
18.57
68
8.74
Return on assets%
5.27
6.02
7.86
4.95
2.26
0.40
0.69
2.70
1.18
2.35
2.62
1.18
2.53
18
0.28
EPSzł
0.90
1.04
1.09
1.22
1.24
1.22
1.31
1.52
1.73
1.77
0.29
7.45%
6.34%
—
23.44
EPS growth%
18.51
15.55
17.80
17.20
17.47
20.11
19.61
18.07
19.13
17.79
6.93
19.13
17.94
68
0.16
Bookvalue per shzł
0.78
0.77
0.74
0.72
0.78
0.75
0.80
0.74
0.74
0.76
0.83
(0.73%)
0.25%
—
0.21
FCF per sharezł
0.42
0.48
0.52
0.58
0.70
0.80
0.79
0.89
0.93
0.99
0.72
7.26%
10.20%
—
0.17
Dividend per shzł
0.42
0.44
0.47
0.46
0.45
0.40
0.42
0.39
0.39
0.35
0.29
(4.70%)
(1.45%)
—
18.45
Div yield (avg)%
20.33
21.33
19.54
17.65
15.02
16.83
18.63
20.53
21.33
20.60
6.15
20.53
19.94
53
2.75
Payout ratio%
4.54
5.84
5.42
3.70
5.65
8.07
9.52
10.45
10.58
12.68
4.75
10.45
6.96
46
1.314
Shares (diluted)M
1.666
1.910
1.969
2.025
2.035
1.967
2.105
1.964
1.881
1.817
1.334
(2.24%)
1.51%
76
2.51
Buyback yield%
13.81
11.04
9.29
7.56
7.25
8.62
7.48
6.98
8.25
5.82
8.45
7.48
7.90
63
1.157
D/E ratiox
0.519
0.571
0.591
0.617
0.706
0.651
0.710
0.693
0.784
0.726
1.029
0.710
0.672
55
0.581
Enterprise valuezł M
0.745
0.767
0.801
0.873
0.959
1.124
1.333
1.305
1.387
1.622
0.178
11.09%
10.02%
48
0.533
LT debtzł M
1.149
1.070
1.005
0.942
0.919
0.903
0.927
0.935
1.009
1.024
1.345
2.19%
(1.80%)
53
Cost of revenue
4.75%
0.98×
Operating expenses
5.94%
1.10×
Goodwill & intangibles
20.87%
Property and equipment
16.43%