1.009
Revenuezł B
1.640
1.702
1.691
1.736
1.731
1.733
1.786
1.785
1.803
1.824
1.090
1.05%
1.17%
40
2.04
Revenue growth%
0.96
0.40
0.40
0.40
2.19
3.13
4.10
2.02
0.40
0.87
10.10
2.02
0.91
26
12.24
Gross margin%
0.40
1.46
0.40
2.98
3.62
1.55
3.18
3.89
4.71
5.50
7.75
3.89
3.08
8
27.68
Operating margin%
1.68
2.48
0.44
3.39
1.88
1.47
2.71
3.44
1.22
2.71
20.30
2.71
2.18
51
28.16
Net margin%
29.98
28.21
29.47
29.57
31.14
30.68
29.97
32.67
31.15
33.61
25.06
31.15
30.33
57
33.77
P/E ratio (avg)x
3.795
4.201
3.726
4.064
4.295
4.134
4.344
4.755
4.297
4.557
32.22
4.344
4.248
33
16.85
EV/EBITx
21.31
22.66
19.96
17.66
18.85
19.99
17.91
17.95
18.01
16.85
9.750
17.95
18.43
79
24.06
FCF yield (avg)%
15.76
13.02
14.79
12.17
9.25
11.35
14.22
15.68
15.16
14.35
11.50
14.35
14.28
92
6.49
FCF margin%
22.26
21.89
22.91
21.77
23.79
25.85
23.31
24.66
24.89
25.68
6.21
24.89
23.55
46
0.292
FCF / Net incomex
0.805
0.836
0.804
0.889
0.899
0.838
0.860
0.773
0.736
0.776
1.313
0.776
0.821
76
12.02
ROIC%
18.83
16.48
16.50
18.20
17.64
15.64
17.34
18.28
17.49
15.89
18.74
17.34
17.42
79
27.81
Return on equity%
13.09
11.28
12.44
12.07
11.61
9.09
7.24
4.32
4.79
6.59
23.95
6.59
10.19
18
21.22
Return on assets%
16.46
14.21
15.46
14.22
13.34
14.70
12.78
13.89
15.24
16.27
16.52
14.70
14.46
22
1.88
EPSzł
2.66
2.43
2.55
2.79
2.74
2.97
2.79
2.69
2.86
2.53
2.01
(1.57%)
(0.11%)
—
14.60
EPS growth%
24.43
24.25
22.15
24.33
24.40
22.53
24.87
22.54
22.09
21.64
12.18
22.53
23.39
25
1.94
Bookvalue per shzł
2.10
1.91
1.96
1.73
1.67
1.44
1.40
1.53
1.43
1.31
4.50
(4.72%)
(4.50%)
—
1.04
FCF per sharezł
2.50
2.73
3.18
3.60
3.65
4.21
4.57
4.45
4.59
4.87
1.90
5.95%
8.34%
—
4.05
Dividend per shzł
4.90
4.72
5.28
4.81
4.87
5.20
4.94
5.28
5.18
5.69
3.43
3.17%
0.77%
—
19.39
Div yield (avg)%
29.25
26.36
26.70
28.28
28.92
26.27
23.46
22.63
24.16
24.28
18.49
24.16
26.31
74
10.09
Payout ratio%
16.19
18.40
18.68
18.05
16.06
18.28
15.98
17.79
19.92
21.19
23.02
18.28
18.16
85
78.86
Shares (diluted)M
61.90
67.47
64.32
69.90
71.26
70.52
69.91
61.49
64.31
57.13
75.88
(4.33%)
(2.12%)
16
5.07
Buyback yield%
19.79
17.90
18.95
16.08
13.87
15.03
15.62
16.78
15.68
14.65
10.74
15.62
15.88
63
1.303
D/E ratiox
0.487
0.570
0.566
0.669
0.779
0.920
0.980
1.005
1.152
1.386
0.427
1.005
0.849
36
1.049
Enterprise valuezł B
1.013
1.020
1.184
1.307
1.572
1.718
1.899
2.282
2.483
2.582
0.854
10.43%
11.49%
75
0.409
LT debtzł B
2.180
2.435
2.483
2.587
2.592
2.807
2.721
2.805
3.274
3.241
0.353
4.57%
5.18%
58
Cost of revenue
1.21%
1.00×
Operating expenses
1.13%
1.00×
Cash and investments
20.30%
Property and equipment
17.20%
Return on capital
120.59%
Spread over hurdle
110.27%