0.239
Revenuezł M
1.368
1.370
1.411
1.454
1.482
1.494
1.504
1.560
1.626
1.662
0.257
2.31%
2.27%
16
12.62
Revenue growth%
16.56
15.40
16.98
15.17
16.37
16.18
16.30
13.55
12.44
13.91
25.25
13.91
15.79
39
21.11
Gross margin%
26.42
26.76
29.29
27.19
25.11
24.80
27.14
25.07
25.95
26.37
15.02
25.95
26.40
37
6.37
Operating margin%
23.35
24.01
26.74
26.08
27.78
25.04
25.15
23.86
22.84
19.93
23.18
23.86
24.52
10
19.78
Net margin%
30.04
31.56
31.35
28.44
30.64
30.03
32.68
34.73
35.90
37.02
23.32
34.73
31.46
82
30.37
P/E ratio (avg)x
25.60
23.99
22.57
21.35
19.93
19.26
20.74
17.65
17.93
15.37
28.85
17.93
20.33
80
7.964
EV/EBITx
28.18
29.72
30.42
30.67
28.28
31.17
30.57
29.93
28.74
29.99
19.64
29.99
29.96
34
13.27
FCF yield (avg)%
26.06
28.59
28.72
28.77
31.50
33.25
31.34
29.47
31.14
29.95
11.53
31.14
29.71
20
29.56
FCF margin%
13.93
12.26
9.74
8.52
10.50
12.92
13.68
14.04
13.57
14.74
23.58
13.68
13.24
85
1.483
FCF / Net incomex
0.659
0.686
0.687
0.641
0.726
0.716
0.662
0.623
0.637
0.702
1.211
0.662
0.674
61
6.80
ROIC%
23.39
25.39
27.06
28.62
28.27
29.85
30.16
28.87
26.27
26.18
23.74
28.87
27.66
91
22.33
Return on equity%
22.01
22.72
25.60
23.32
24.09
24.55
25.27
26.16
24.81
27.14
21.06
25.27
24.68
15
13.08
Return on assets%
18.11
19.86
21.97
21.30
21.54
22.24
24.10
21.32
20.38
21.56
13.98
21.56
21.43
31
0.40
EPSzł
0.48
0.44
0.43
0.42
0.47
0.48
0.53
0.58
0.59
0.59
0.43
4.51%
2.92%
—
11.69
EPS growth%
13.16
15.73
14.75
15.52
13.81
16.38
17.45
15.71
17.44
18.30
5.64
17.44
15.72
88
0.40
Bookvalue per shzł
0.16
0.15
0.14
0.14
0.13
0.14
0.14
0.15
0.15
0.13
0.46
(0.18%)
(2.56%)
—
0.34
FCF per sharezł
0.62
0.69
0.69
0.72
0.80
0.73
0.69
0.63
0.61
0.69
0.55
(3.07%)
0.25%
—
0.41
Dividend per shzł
0.52
0.57
0.64
0.66
0.75
0.77
0.84
0.87
0.85
0.99
0.41
5.70%
7.25%
—
3.03
Div yield (avg)%
12.76
13.97
13.54
14.27
13.27
14.06
15.75
16.87
18.05
19.70
10.49
16.87
14.17
92
7.78
Payout ratio%
19.32
19.32
20.97
20.20
17.33
18.65
20.78
18.19
15.57
15.16
4.63
18.19
18.98
26
1.386
Shares (diluted)M
1.880
1.829
2.095
2.162
2.109
2.093
2.408
2.720
2.686
3.033
1.333
7.53%
5.02%
71
6.75
Buyback yield%
21.72
22.06
24.44
22.18
20.01
21.45
20.90
19.21
18.19
17.76
25.95
19.21
21.17
49
0.603
D/E ratiox
1.510
1.397
1.526
1.635
1.549
1.463
1.359
1.429
1.603
1.610
1.315
1.463
1.518
67
0.145
Enterprise valuezł M
0.173
0.180
0.164
0.177
0.174
0.161
0.148
0.153
0.157
0.151
0.247
(2.86%)
(2.01%)
83
0.247
LT debtzł M
1.831
1.834
2.062
2.312
2.135
2.205
2.335
2.180
2.081
2.024
0.871
(1.06%)
1.54%
7
Cost of revenue
2.44%
1.02×
Operating expenses
1.57%
0.93×
Cash and investments
15.03%
Spread over hurdle
(4.25%)