3.370
Revenuezł M
2.322
2.462
2.554
2.634
2.796
2.949
3.031
3.103
3.196
3.364
3.591
3.77%
4.16%
17
5.60
Revenue growth%
14.69
14.70
17.21
20.03
19.73
17.11
14.29
14.05
12.08
14.65
2.50
14.29
14.70
9
19.09
Gross margin%
20.58
19.81
21.04
20.08
21.29
21.81
21.37
22.49
24.18
24.88
22.46
22.49
21.33
88
16.03
Operating margin%
6.76
5.65
5.29
4.51
3.65
2.45
5.06
7.52
6.58
6.79
10.21
6.58
5.47
44
27.50
Net margin%
2.57
3.98
4.33
6.72
4.64
4.03
3.67
3.88
0.91
3.47
19.39
3.67
3.93
15
35.68
P/E ratio (avg)x
7.993
7.951
8.518
8.242
8.105
7.591
7.281
7.322
7.605
8.006
18.85
7.591
7.972
83
36.53
EV/EBITx
14.92
15.42
14.63
13.76
15.00
14.68
14.65
15.03
15.41
15.67
22.97
15.03
14.96
29
15.90
FCF yield (avg)%
13.36
14.13
15.86
16.18
16.20
14.41
12.51
11.14
13.68
13.69
19.19
13.68
13.91
37
9.50
FCF margin%
0.40
1.21
0.40
0.40
1.03
2.00
4.28
1.69
1.07
0.40
10.31
1.69
1.05
28
0.900
FCF / Net incomex
1.605
1.464
1.413
1.546
1.542
1.600
1.543
1.487
1.520
1.563
0.617
1.543
1.543
61
20.93
ROIC%
17.25
18.69
19.58
18.24
18.74
19.31
19.36
18.90
17.04
19.01
27.14
19.01
18.82
59
28.45
Return on equity%
14.92
16.66
15.75
12.83
12.42
10.76
12.88
15.85
16.80
15.84
18.00
15.84
15.33
86
24.13
Return on assets%
30.64
29.51
26.66
23.84
24.42
23.66
21.32
24.09
25.87
24.33
10.94
24.09
24.37
88
0.63
EPSzł
0.47
0.48
0.50
0.50
0.46
0.43
0.43
0.44
0.48
0.46
0.66
(0.20%)
1.08%
—
8.44
EPS growth%
16.78
17.65
20.57
22.12
24.47
22.35
24.54
25.78
25.43
25.66
2.82
25.43
23.41
89
1.25
Bookvalue per shzł
2.06
2.40
2.53
2.97
3.60
4.36
4.87
5.05
5.25
6.18
0.68
11.38%
13.49%
—
1.33
FCF per sharezł
1.61
1.46
1.31
1.25
1.41
1.37
1.34
1.22
1.35
1.30
0.21
(1.58%)
(1.16%)
—
0.71
Dividend per shzł
0.31
0.36
0.41
0.42
0.49
0.52
0.59
0.58
0.66
0.63
1.04
4.98%
7.15%
—
11.34
Div yield (avg)%
5.99
7.27
10.05
10.21
12.39
9.69
7.24
9.62
9.78
6.94
5.92
9.62
9.66
81
7.58
Payout ratio%
0.40
0.40
0.40
0.40
2.40
3.19
5.79
7.31
5.58
4.41
24.91
5.58
2.79
67
3.062
Shares (diluted)M
3.880
4.021
3.942
4.560
4.557
4.542
4.719
4.879
4.757
4.939
3.179
1.62%
2.03%
48
14.97
Buyback yield%
21.09
18.31
20.17
22.91
22.64
22.81
24.13
23.18
21.08
18.15
21.31
22.81
21.87
91
0.860
D/E ratiox
0.486
0.494
0.507
0.532
0.543
0.644
0.718
0.721
0.786
0.814
1.204
0.721
0.593
6
3.391
Enterprise valuezł M
1.777
1.731
1.728
1.655
1.841
1.916
1.724
1.557
1.675
1.577
2.250
(3.05%)
(0.05%)
7
2.660
LT debtzł M
4.741
5.271
5.559
6.206
5.752
5.590
5.232
4.842
5.102
5.139
1.026
(2.23%)
(0.27%)
31
Cost of revenue
4.09%
0.99×
Operating expenses
3.35%
0.93×
Spread over hurdle
(2.61%)