1.866
Revenuezł M
2.015
2.177
2.320
2.482
2.636
2.808
2.998
3.250
3.487
3.709
2.008
7.07%
7.08%
41
20.66
Revenue growth%
16.54
17.18
18.41
15.99
14.03
12.92
10.01
10.46
11.24
10.01
10.98
10.46
13.47
89
3.74
Gross margin%
9.90
11.40
10.34
10.16
10.51
13.35
13.95
16.45
17.95
14.98
4.88
14.98
12.37
28
10.89
Operating margin%
22.38
24.42
26.07
27.94
30.62
31.98
29.13
30.77
32.53
33.72
22.46
31.98
29.87
31
13.94
Net margin%
3.81
5.10
5.93
7.55
8.61
11.23
11.93
12.96
13.36
11.66
4.45
11.93
9.92
48
23.98
P/E ratio (avg)x
26.95
29.48
28.80
30.65
34.99
41.38
48.33
56.55
62.26
66.23
15.21
56.55
38.18
82
19.92
EV/EBITx
13.17
13.94
14.20
13.06
14.16
14.92
13.93
13.15
11.68
12.82
23.17
13.15
13.55
84
26.02
FCF yield (avg)%
13.60
11.83
11.15
13.57
10.64
12.48
11.16
10.42
11.08
9.59
18.15
11.08
11.15
8
17.96
FCF margin%
27.04
26.52
26.88
25.44
24.78
23.23
20.31
21.96
24.49
21.84
5.89
21.96
24.64
46
1.786
FCF / Net incomex
0.641
0.676
0.668
0.655
0.759
0.859
0.839
0.849
0.927
0.988
0.556
0.859
0.799
30
12.41
ROIC%
22.01
24.62
22.55
21.45
23.04
20.26
20.18
22.18
21.68
20.27
28.86
20.27
21.84
93
19.05
Return on equity%
16.87
16.38
14.47
16.66
15.45
13.44
14.19
14.60
16.15
16.83
26.26
14.60
15.80
79
17.84
Return on assets%
23.30
25.49
27.88
28.21
29.20
29.05
30.07
28.96
27.42
28.59
12.36
28.96
28.40
23
1.59
EPSzł
1.43
1.33
1.47
1.42
1.41
1.55
1.66
1.62
1.78
1.84
1.67
5.48%
2.36%
—
20.64
EPS growth%
1.29
3.56
0.84
0.40
2.22
0.40
0.40
2.00
3.52
2.80
27.48
2.00
1.65
59
0.33
Bookvalue per shzł
0.56
0.62
0.68
0.71
0.81
0.84
0.80
0.88
0.83
0.81
1.43
(0.03%)
3.01%
—
0.56
FCF per sharezł
2.29
2.27
2.44
2.54
2.52
2.41
2.45
2.53
2.71
2.70
0.45
1.44%
2.12%
—
0.30
Dividend per shzł
2.17
1.88
1.91
2.07
1.83
1.81
1.96
1.95
1.87
1.72
1.20
(1.16%)
(1.74%)
—
29.39
Div yield (avg)%
1.23
3.62
2.05
1.13
0.94
2.76
2.86
1.16
1.40
0.40
27.86
1.40
1.32
80
21.25
Payout ratio%
7.15
6.30
3.82
4.85
6.91
6.92
7.85
7.99
10.51
7.75
22.98
7.85
7.03
62
1.479
Shares (diluted)M
2.278
2.479
2.922
3.179
3.196
3.727
4.101
4.706
4.580
5.200
1.477
10.22%
8.66%
39
22.52
Buyback yield%
20.72
19.56
22.42
24.32
23.39
23.05
24.26
22.88
21.10
20.55
18.46
22.88
22.65
60
0.447
D/E ratiox
1.903
2.102
2.040
2.204
2.551
2.934
3.074
3.508
3.823
4.292
1.795
3.508
2.743
61
2.464
Enterprise valuezł M
1.438
1.584
1.828
2.105
2.461
2.477
2.818
2.797
2.771
2.935
2.099
3.59%
8.59%
75
1.955
LT debtzł M
2.762
3.014
3.455
3.809
4.151
4.141
4.432
5.206
5.525
6.353
0.186
8.89%
9.47%
84
Cost of revenue
6.78%
0.97×
Operating expenses
8.41%
1.13×
Goodwill & intangibles
16.91%