0.785
Revenuezł M
2.807
3.001
3.140
3.299
3.559
3.836
4.098
4.432
4.733
4.955
0.822
6.84%
6.73%
72
16.74
Revenue growth%
8.40
11.12
12.22
13.56
13.79
15.10
12.49
10.31
9.62
8.13
8.25
10.31
11.67
25
12.48
Gross margin%
3.18
5.42
8.16
5.93
7.34
9.91
10.15
7.35
8.35
10.14
15.13
9.91
7.75
77
20.14
Operating margin%
29.28
31.09
30.00
29.80
30.84
29.44
27.94
25.40
26.74
27.45
3.80
27.45
29.36
47
18.63
Net margin%
21.59
23.86
26.40
25.31
24.57
23.25
21.29
23.36
23.30
23.26
7.48
23.26
23.33
84
6.809
P/E ratio (avg)x
6.637
6.591
6.518
6.050
5.605
5.058
5.098
5.260
5.769
5.991
34.32
5.260
5.880
63
13.39
EV/EBITx
18.90
20.91
22.36
24.76
26.28
26.01
28.24
29.08
32.23
35.96
28.85
29.08
26.14
17
27.16
FCF yield (avg)%
17.20
14.85
14.17
16.51
16.89
17.14
17.34
15.84
14.62
13.31
16.37
15.84
16.17
83
25.49
FCF margin%
34.13
31.17
33.65
34.17
32.37
33.61
32.25
32.80
31.10
29.97
11.07
32.25
32.59
94
0.280
FCF / Net incomex
1.345
1.475
1.432
1.629
1.888
1.834
1.921
2.020
2.283
2.495
1.579
2.020
1.861
87
6.98
ROIC%
17.29
14.30
13.35
10.59
11.70
9.82
12.54
13.28
13.23
14.68
11.20
13.23
13.25
72
25.64
Return on equity%
18.44
19.22
17.59
19.94
19.33
18.48
17.71
16.01
17.53
15.35
23.82
17.53
18.08
54
26.50
Return on assets%
0.40
0.40
2.01
2.72
1.14
0.40
0.40
0.40
0.97
0.53
3.28
0.40
0.46
53
0.01
EPSzł
—
—
—
—
—
—
—
—
—
—
0.01
(6.47%)
(3.88%)
—
9.97
EPS growth%
30.64
32.56
35.53
37.93
35.28
33.89
34.47
32.04
29.33
28.91
4.51
32.04
33.23
32
—
Bookvalue per shzł
—
—
—
0.01
0.01
0.01
0.01
0.01
0.01
0.01
—
1.80%
5.80%
—
0.01
FCF per sharezł
—
—
—
—
—
—
—
—
—
—
—
(0.44%)
(1.89%)
—
—
Dividend per shzł
—
—
—
—
—
—
—
—
—
—
—
(5.55%)
(3.91%)
—
13.29
Div yield (avg)%
13.27
14.30
12.73
10.98
10.40
8.11
5.65
6.89
5.53
7.22
23.16
6.89
9.26
84
19.26
Payout ratio%
20.24
21.39
23.80
23.57
22.58
20.49
21.69
23.83
26.67
28.45
17.07
23.83
23.07
58
278.8
Shares (diluted)M
388.2
443.4
439.7
478.7
559.8
549.8
651.9
693.3
814.7
840.8
281.0
8.48%
8.02%
10
23.22
Buyback yield%
1.48
0.50
0.40
1.83
4.77
4.84
4.93
5.64
4.52
1.82
13.01
4.84
3.18
88
1.683
D/E ratiox
1.963
1.995
2.003
2.205
2.197
2.045
2.280
2.338
2.535
2.328
1.153
2.328
2.201
25
3.841
Enterprise valuezł M
2.224
2.554
2.946
3.367
3.785
4.002
4.576
5.004
4.960
4.866
3.089
5.15%
10.12%
67
0.505
LT debtzł M
8.632
9.038
10.52
11.14
12.77
14.58
17.46
19.34
22.61
26.56
3.895
15.77%
12.52%
83
Cost of revenue
6.96%
1.02×
Operating expenses
6.49%
0.98×
Goodwill & intangibles
15.88%