2.188
Revenuezł M
5.223
5.315
5.496
5.625
5.694
5.846
6.173
6.272
6.322
6.480
2.252
2.62%
2.59%
83
12.84
Revenue growth%
18.17
17.04
15.64
14.33
12.12
11.44
13.16
14.23
12.96
15.77
12.88
13.16
14.28
35
15.47
Gross margin%
26.63
24.65
26.96
27.44
29.77
28.06
26.46
26.41
25.65
27.65
2.51
26.46
26.79
85
29.39
Operating margin%
22.22
22.32
21.34
23.50
23.58
21.07
20.20
17.76
20.02
20.34
25.89
20.20
21.20
84
13.10
Net margin%
25.33
26.33
26.54
29.17
30.38
28.59
28.93
28.99
30.38
28.23
20.12
28.93
28.76
81
31.67
P/E ratio (avg)x
28.37
31.46
29.64
31.66
30.09
31.11
28.69
30.83
28.81
29.96
26.76
29.96
30.02
84
35.99
EV/EBITx
30.70
30.12
31.01
33.36
36.74
43.04
42.35
47.06
53.82
60.85
36.69
47.06
39.54
75
6.52
FCF yield (avg)%
27.86
26.54
28.62
31.57
34.29
34.99
33.43
35.20
34.60
33.90
3.32
34.60
33.67
10
4.01
FCF margin%
19.89
19.42
17.07
16.09
17.53
19.05
21.39
21.55
20.45
19.67
3.07
20.45
19.54
42
0.591
FCF / Net incomex
2.176
2.186
2.270
2.346
2.571
2.499
2.639
2.994
2.891
3.122
1.781
2.891
2.535
20
24.46
ROIC%
14.77
16.66
17.55
20.26
22.16
20.00
20.58
19.10
17.03
17.03
21.38
19.10
18.32
62
26.93
Return on equity%
24.32
23.65
23.10
22.07
24.03
24.40
25.42
27.51
29.06
28.27
4.77
27.51
24.36
36
14.44
Return on assets%
10.83
11.21
13.44
11.48
10.64
11.83
11.96
9.31
11.66
13.48
19.70
11.83
11.57
36
0.29
EPSzł
0.81
0.94
1.01
1.05
1.04
1.02
1.15
1.09
1.10
1.14
0.31
1.93%
3.77%
—
16.06
EPS growth%
35.68
33.10
33.62
36.61
35.92
37.61
37.45
34.67
32.49
31.89
21.58
34.67
35.18
28
0.77
Bookvalue per shzł
0.66
0.67
0.68
0.66
0.73
0.69
0.76
0.67
0.60
0.64
0.57
(2.64%)
0.34%
—
1.03
FCF per sharezł
3.15
3.15
3.47
3.98
4.30
4.42
4.48
4.67
5.08
5.52
0.73
5.14%
7.10%
—
1.27
Dividend per shzł
0.81
0.86
0.84
0.86
0.90
0.82
0.86
0.81
0.77
0.83
0.29
(1.48%)
1.57%
—
2.84
Div yield (avg)%
28.94
26.63
27.33
26.71
26.37
26.28
27.17
25.70
26.91
29.13
22.26
26.91
26.81
19
13.07
Payout ratio%
12.96
14.96
13.80
14.79
17.43
14.72
11.74
14.10
13.78
12.89
19.06
13.78
13.95
33
3.003
Shares (diluted)M
3.244
3.185
2.987
3.296
3.557
3.819
3.753
3.516
3.943
4.013
3.070
2.44%
2.29%
94
6.37
Buyback yield%
8.57
11.28
11.70
13.80
15.45
14.56
11.56
11.23
11.39
10.65
29.31
11.39
11.48
29
0.839
D/E ratiox
1.984
2.104
2.285
2.639
3.112
3.448
3.617
4.270
5.106
5.607
1.397
4.270
3.280
60
4.264
Enterprise valuezł M
7.470
7.321
8.308
8.684
9.554
10.42
10.42
12.28
12.59
12.65
1.863
5.78%
5.28%
78
6.149
LT debtzł M
1.746
1.978
2.156
2.230
2.123
2.258
2.130
2.302
2.163
2.108
1.159
(0.14%)
1.00%
65
Cost of revenue
2.76%
1.02×
Operating expenses
2.51%
0.99×
Cash and investments
17.63%
Goodwill & intangibles
17.09%
Spread over hurdle
(4.95%)