0.660
Revenuezł M
1.055
1.066
1.114
1.117
1.122
1.179
1.191
1.248
1.281
1.332
0.707
3.48%
2.42%
74
20.71
Revenue growth%
1.32
0.54
0.40
0.40
0.40
0.40
1.91
3.82
4.01
3.68
14.54
3.68
0.93
32
17.78
Gross margin%
16.35
18.39
19.39
18.03
20.97
23.46
26.14
25.15
23.95
22.35
18.75
23.95
21.66
84
3.17
Operating margin%
18.36
20.99
21.52
18.83
18.78
16.06
18.57
19.82
17.73
18.06
14.92
18.06
18.68
39
3.80
Net margin%
14.26
11.63
13.40
11.89
9.08
6.30
3.77
4.90
7.49
10.24
17.23
6.30
9.66
26
21.26
P/E ratio (avg)x
20.03
18.39
16.75
17.44
18.56
15.95
16.32
16.58
15.05
13.32
18.24
15.95
16.66
48
19.72
EV/EBITx
27.15
29.53
27.51
27.56
27.70
26.64
24.86
25.81
27.23
27.78
21.69
26.64
27.37
74
23.05
FCF yield (avg)%
17.67
16.33
18.68
20.88
18.24
16.13
15.99
14.56
12.00
12.08
29.36
14.56
16.23
85
10.79
FCF margin%
13.26
11.62
12.36
14.03
13.90
16.58
18.43
16.39
16.71
19.31
23.66
16.71
15.21
81
1.601
FCF / Net incomex
0.405
0.368
0.333
0.321
0.358
0.341
0.361
0.327
0.298
0.328
0.198
0.328
0.337
83
10.86
ROIC%
15.79
17.03
15.37
12.99
14.11
11.82
13.63
13.58
13.55
12.09
11.88
13.55
13.60
63
5.28
Return on equity%
15.21
16.96
19.01
21.72
23.69
22.58
22.00
24.37
23.25
25.02
7.92
23.25
22.29
8
20.32
Return on assets%
16.95
17.04
16.32
18.89
19.77
20.64
18.05
19.83
19.01
19.07
3.52
19.07
18.95
21
—
EPSzł
—
—
—
—
—
—
—
—
—
—
—
(6.72%)
(6.93%)
—
16.09
EPS growth%
28.46
29.42
31.15
34.01
34.27
32.22
30.07
30.64
32.78
30.19
28.01
30.64
30.90
87
—
Bookvalue per shzł
—
—
—
—
—
—
—
—
—
—
—
(3.88%)
(2.67%)
—
0.01
FCF per sharezł
—
—
—
—
0.01
0.01
—
0.01
0.01
0.01
—
2.92%
5.33%
—
—
Dividend per shzł
—
—
—
—
—
—
—
—
—
—
—
5.32%
2.55%
—
16.94
Div yield (avg)%
2.85
5.51
5.45
4.29
4.52
5.39
6.29
8.82
10.66
12.81
4.58
8.82
5.48
34
2.94
Payout ratio%
18.67
17.75
16.37
17.57
19.14
22.04
24.98
26.76
26.49
28.95
15.78
26.49
20.59
57
108.9
Shares (diluted)M
178.7
178.0
201.4
239.3
277.9
299.8
339.6
364.8
401.7
391.3
111.9
7.09%
8.52%
14
29.17
Buyback yield%
15.12
13.91
13.43
12.91
14.15
16.61
16.91
19.20
17.17
14.85
18.85
16.91
14.99
13
1.717
D/E ratiox
0.737
0.794
0.866
0.868
0.813
0.887
0.887
0.910
0.948
1.041
1.168
0.910
0.877
91
1.204
Enterprise valuezł M
1.681
1.687
1.646
1.679
1.940
2.087
2.200
2.292
2.428
2.880
0.555
8.22%
6.81%
27
0.611
LT debtzł M
1.226
1.383
1.610
1.795
1.778
1.795
2.020
2.290
2.715
3.076
0.449
11.59%
10.01%
51
Cost of revenue
2.42%
1.00×
Operating expenses
2.08%
0.97×