0.575
Revenuezł M
2.908
3.083
3.246
3.334
3.485
3.692
3.918
4.133
4.280
4.339
0.601
4.48%
4.28%
14
4.00
Revenue growth%
26.56
27.69
30.29
27.74
28.68
30.99
30.10
32.59
34.28
34.51
26.43
32.59
30.19
6
8.57
Gross margin%
23.86
21.23
24.15
24.14
26.07
24.85
24.32
23.84
26.15
24.75
17.03
24.75
24.23
95
4.34
Operating margin%
8.07
10.38
10.58
11.08
9.23
6.87
4.91
5.04
7.82
10.50
16.99
6.87
8.65
78
23.29
Net margin%
27.29
29.06
28.74
28.34
26.82
28.45
28.74
28.29
30.36
31.60
19.00
28.74
28.59
86
7.551
P/E ratio (avg)x
66.09
76.12
90.14
100.9
121.1
133.3
132.7
130.3
134.3
158.7
6.315
133.3
125.7
57
10.83
EV/EBITx
34.55
38.01
40.86
42.93
42.28
45.11
44.03
40.80
44.27
45.09
21.88
44.27
42.61
34
17.37
FCF yield (avg)%
4.34
4.62
5.83
3.78
5.51
7.39
4.49
2.25
2.44
0.40
6.29
2.44
4.42
75
2.27
FCF margin%
23.47
22.19
22.28
24.71
22.33
20.47
20.40
20.27
23.18
20.41
26.15
20.41
22.24
15
0.133
FCF / Net incomex
1.190
1.351
1.308
1.288
1.480
1.472
1.462
1.402
1.396
1.593
0.916
1.462
1.399
16
5.61
ROIC%
10.18
7.82
9.07
8.23
6.84
8.68
6.52
7.99
6.96
6.45
15.57
6.96
7.90
83
19.71
Return on equity%
27.67
26.48
26.93
28.75
27.87
26.46
28.86
27.86
28.44
29.43
11.03
28.44
27.86
14
21.28
Return on assets%
25.23
27.21
26.36
25.20
27.56
26.37
23.71
25.75
26.58
27.40
19.00
26.37
26.37
78
1.52
EPSzł
1.78
2.01
1.91
1.83
1.75
1.90
2.09
2.36
2.50
2.76
1.62
9.59%
5.68%
—
25.95
EPS growth%
9.23
11.20
10.08
7.88
7.79
6.03
6.30
7.71
7.78
7.91
29.73
7.71
7.83
52
0.82
Bookvalue per shzł
1.79
1.88
1.84
1.89
2.00
2.05
1.98
1.85
1.99
2.01
0.97
0.10%
0.58%
—
0.73
FCF per sharezł
2.08
2.09
2.23
2.29
2.58
2.44
2.45
2.69
2.80
2.87
0.74
2.17%
4.36%
—
1.66
Dividend per shzł
1.52
1.50
1.46
1.50
1.61
1.81
1.78
1.66
1.77
1.98
1.79
4.18%
3.11%
—
20.28
Div yield (avg)%
33.50
33.00
30.91
30.14
27.85
28.61
27.99
29.71
28.64
26.06
25.65
28.61
29.18
41
11.57
Payout ratio%
18.19
16.73
16.99
15.35
15.42
16.06
13.55
11.68
13.10
13.91
4.69
13.55
15.39
10
1.007
Shares (diluted)M
1.070
0.963
0.820
0.789
0.824
0.833
0.891
0.914
0.837
0.792
1.032
(0.79%)
(2.38%)
44
10.36
Buyback yield%
10.69
10.27
7.36
9.71
8.02
7.97
7.04
6.22
8.37
9.77
27.16
7.97
8.19
13
1.311
D/E ratiox
1.009
1.095
1.155
1.110
1.065
1.056
1.156
1.355
1.510
1.751
0.605
1.355
1.133
89
3.171
Enterprise valuezł M
3.309
3.385
3.060
3.385
3.669
3.261
3.548
3.695
4.036
3.966
0.764
1.57%
0.76%
61
2.535
LT debtzł M
5.548
5.263
4.988
5.599
6.423
7.446
8.441
9.117
8.490
9.501
4.415
8.15%
5.76%
34
Cost of revenue
4.16%
0.99×
Operating expenses
4.73%
1.04×
Spread over hurdle
(3.24%)