2.884
Revenuezł M
5.985
6.309
6.882
7.277
7.863
8.309
9.049
9.881
10.68
11.72
3.062
8.30%
8.00%
85
29.76
Revenue growth%
8.04
10.20
12.35
12.37
13.27
14.72
14.09
15.14
13.88
11.91
4.47
14.09
12.82
21
13.39
Gross margin%
4.94
3.55
2.60
1.64
2.96
2.45
4.75
1.84
4.61
2.11
13.04
2.45
2.78
35
19.72
Operating margin%
5.68
5.94
4.60
6.93
4.55
6.24
6.62
7.90
9.33
9.38
29.90
7.90
6.43
20
12.37
Net margin%
18.49
17.39
16.01
13.99
12.93
11.73
14.28
15.16
15.02
15.40
13.23
15.02
15.09
93
6.904
P/E ratio (avg)x
41.68
44.48
43.82
41.10
39.67
41.37
41.09
43.56
47.01
47.40
18.82
43.56
42.62
76
31.07
EV/EBITx
22.45
21.98
24.09
27.01
30.85
29.53
33.38
38.35
37.34
40.90
36.95
37.34
30.19
34
20.54
FCF yield (avg)%
14.64
15.06
16.99
18.29
15.78
12.98
11.69
12.52
15.35
17.35
21.09
12.98
15.21
69
25.52
FCF margin%
6.12
4.88
3.11
5.90
3.33
0.79
0.40
0.40
0.40
3.04
25.22
0.40
3.08
12
0.246
FCF / Net incomex
1.160
1.110
1.197
1.205
1.350
1.513
1.613
1.568
1.648
1.798
1.277
1.613
1.431
63
23.36
ROIC%
13.31
15.53
14.87
16.97
18.82
18.48
16.65
16.15
18.89
19.78
5.38
18.48
16.81
64
17.82
Return on equity%
1.01
2.30
3.48
5.52
5.27
3.95
1.45
1.47
1.72
0.40
18.44
1.47
2.01
9
21.74
Return on assets%
5.40
6.46
4.07
5.31
6.53
6.11
6.07
4.97
3.46
4.19
25.60
4.97
5.36
81
4.79
EPSzł
4.50
4.83
5.37
6.00
6.54
6.46
6.47
6.73
7.68
9.14
4.91
6.91%
8.77%
—
5.27
EPS growth%
3.71
5.92
5.44
5.81
6.84
4.96
7.52
9.82
6.96
8.19
24.69
7.52
6.38
91
2.15
Bookvalue per shzł
3.77
3.39
3.46
3.73
3.68
3.26
3.17
3.10
3.41
3.13
0.89
(3.20%)
(1.09%)
—
3.75
FCF per sharezł
4.99
5.62
5.97
6.05
5.94
6.33
6.23
6.25
7.41
7.96
3.90
6.04%
4.37%
—
4.70
Dividend per shzł
2.34
2.27
2.60
2.76
3.00
3.17
3.13
3.23
3.06
3.19
4.46
1.26%
2.73%
—
16.66
Div yield (avg)%
20.55
22.85
24.54
26.71
26.19
25.54
25.74
24.08
22.26
24.96
10.09
24.96
24.75
17
28.87
Payout ratio%
6.74
8.75
8.44
6.36
8.11
7.68
8.89
10.89
9.49
10.17
27.95
9.49
8.60
48
1.329
Shares (diluted)M
1.832
1.714
1.859
1.897
1.982
2.212
2.497
2.320
2.526
2.580
1.364
5.41%
4.52%
85
14.84
Buyback yield%
28.79
27.38
27.94
30.43
31.60
33.48
34.10
34.20
34.34
33.37
23.90
34.10
32.48
61
0.145
D/E ratiox
0.922
0.887
1.037
0.982
1.006
0.993
1.033
1.132
1.122
1.161
1.121
1.122
1.019
17
7.852
Enterprise valuezł M
9.661
9.260
8.659
8.496
8.031
7.518
7.254
7.787
8.455
7.746
5.962
(0.72%)
(2.53%)
78
13.29
LT debtzł M
5.511
5.248
5.370
5.237
5.433
5.315
5.762
6.256
6.865
6.533
4.430
3.76%
0.96%
40
Cost of revenue
8.00%
1.00×
Operating expenses
8.01%
1.00×
Cash and investments
15.76%
Spread over hurdle
(9.24%)