1.029
Revenuezł M
2.372
2.473
2.613
2.658
2.721
2.781
2.877
2.910
2.979
3.025
1.066
2.14%
2.76%
90
20.93
Revenue growth%
9.11
9.82
9.64
8.01
7.61
7.50
9.60
7.12
5.99
8.20
6.59
7.50
8.10
32
12.35
Gross margin%
11.89
14.32
12.83
13.13
12.42
10.15
9.61
12.35
13.46
13.12
15.09
12.35
12.62
90
20.06
Operating margin%
27.64
28.82
31.70
29.75
28.25
29.25
28.66
27.12
24.65
21.80
22.88
27.12
28.46
70
5.60
Net margin%
29.37
28.93
31.02
28.29
28.16
29.92
28.52
31.33
30.44
30.70
20.70
30.44
29.65
85
17.25
P/E ratio (avg)x
24.72
27.71
32.37
33.77
39.64
41.41
39.55
37.53
42.70
50.55
37.52
41.41
38.54
24
25.40
EV/EBITx
36.47
37.34
35.81
39.89
45.79
48.58
46.27
50.51
53.78
59.19
14.11
50.51
46.03
93
4.84
FCF yield (avg)%
5.07
8.06
6.35
5.05
6.60
3.72
6.41
6.25
3.98
6.41
18.78
6.25
6.30
5
29.86
FCF margin%
22.16
21.92
21.81
20.12
20.50
20.12
19.78
20.47
22.72
22.21
24.57
20.47
21.15
83
0.934
FCF / Net incomex
1.556
1.668
1.567
1.524
1.388
1.542
1.689
1.562
1.735
1.703
0.507
1.689
1.565
92
28.79
ROIC%
2.73
3.23
0.69
3.48
6.16
5.27
2.62
0.91
3.31
2.84
21.91
2.84
3.04
8
16.02
Return on equity%
5.12
3.97
4.09
2.31
2.66
2.60
3.66
1.51
1.30
3.60
13.91
2.60
3.13
50
15.25
Return on assets%
5.96
4.66
4.33
7.05
8.00
6.49
3.95
6.60
5.12
4.03
28.33
5.12
5.54
76
0.17
EPSzł
0.25
0.26
0.28
0.28
0.30
0.31
0.31
0.32
0.38
0.45
0.18
8.77%
6.99%
—
19.11
EPS growth%
23.03
24.32
24.28
26.89
28.19
30.44
29.71
26.75
26.84
27.26
16.56
27.26
26.86
14
0.57
Bookvalue per shzł
1.06
1.15
1.25
1.07
1.05
0.93
0.97
0.84
0.85
0.81
0.84
(5.10%)
(2.17%)
—
1.23
FCF per sharezł
0.57
0.64
0.60
0.63
0.70
0.71
0.77
0.71
0.76
0.88
0.23
4.59%
3.79%
—
0.22
Dividend per shzł
0.96
1.02
1.03
0.92
0.82
0.90
0.93
0.85
0.95
0.99
0.66
3.95%
1.30%
—
28.18
Div yield (avg)%
16.70
18.51
18.86
16.31
18.86
19.35
21.07
22.48
20.56
19.67
10.65
20.56
19.11
17
13.76
Payout ratio%
13.76
13.47
14.23
15.60
12.92
11.41
9.86
7.84
7.43
8.34
23.16
8.34
12.16
72
1.117
Shares (diluted)M
1.279
1.281
1.275
1.293
1.348
1.544
1.765
1.788
1.840
1.972
1.088
7.91%
4.14%
30
13.22
Buyback yield%
25.36
22.48
24.56
26.12
28.95
28.48
27.65
25.42
22.82
21.10
11.59
25.42
25.39
54
1.582
D/E ratiox
0.109
0.109
0.105
0.093
0.093
0.081
0.079
0.074
0.081
0.076
1.626
0.079
0.087
20
1.821
Enterprise valuezł M
3.862
4.665
5.628
6.180
6.958
7.420
8.707
9.098
9.705
9.801
1.896
7.09%
11.62%
50
2.191
LT debtzł M
1.098
1.175
1.064
1.097
1.025
1.076
0.938
0.918
0.943
0.948
2.257
(1.53%)
(1.55%)
89
Cost of revenue
2.88%
1.01×
Operating expenses
3.32%
1.06×
Goodwill & intangibles
17.56%