3.409
Revenuezł B
1.446
1.563
1.667
1.772
1.921
2.106
2.309
2.524
2.731
2.984
3.532
9.21%
8.40%
20
2.10
Revenue growth%
12.03
14.24
13.94
16.26
14.76
16.63
18.50
17.39
17.11
14.12
17.77
17.11
15.51
34
8.88
Gross margin%
17.85
15.07
14.45
13.82
16.75
19.49
16.73
17.08
16.36
18.29
3.22
17.08
16.74
59
12.66
Operating margin%
14.95
12.17
10.23
7.30
9.72
12.10
10.11
12.86
10.82
10.06
13.51
10.82
10.52
41
19.43
Net margin%
25.87
25.52
23.63
24.18
23.02
25.46
23.09
21.27
19.62
21.28
11.19
21.28
23.36
49
11.42
P/E ratio (avg)x
10.67
11.28
12.18
11.60
11.61
11.79
11.86
12.44
13.15
13.78
22.69
12.44
11.82
91
34.11
EV/EBITx
19.46
19.74
19.37
20.95
18.08
19.25
16.54
16.23
16.89
16.37
12.20
16.54
18.66
59
29.03
FCF yield (avg)%
8.94
6.81
8.13
8.52
6.85
3.87
3.44
1.76
0.52
1.51
11.45
1.76
5.34
75
6.26
FCF margin%
19.19
16.77
16.65
17.43
19.22
17.74
15.30
16.23
15.82
13.62
12.90
15.82
16.71
20
0.294
FCF / Net incomex
1.401
1.569
1.636
1.505
1.611
1.768
1.661
1.677
1.695
1.586
0.473
1.677
1.623
30
16.70
ROIC%
14.40
17.39
15.06
14.18
12.96
15.00
13.30
12.14
11.98
9.96
19.91
12.14
13.74
78
27.91
Return on equity%
17.92
18.43
16.51
17.83
16.92
13.95
16.26
13.34
12.78
10.08
16.49
13.34
16.39
13
5.97
Return on assets%
17.01
18.80
19.81
18.37
15.99
14.13
16.06
17.86
15.08
12.73
14.01
15.08
16.54
28
0.42
EPSzł
0.49
0.50
0.53
0.54
0.51
0.54
0.50
0.58
0.65
0.63
0.44
4.47%
2.30%
—
26.52
EPS growth%
10.93
9.14
10.93
11.57
9.88
10.46
8.99
7.23
4.43
6.30
13.86
7.23
9.51
60
0.82
Bookvalue per shzł
1.97
1.96
1.97
2.35
2.76
3.10
3.07
3.03
3.48
3.60
0.88
5.41%
7.51%
—
0.87
FCF per sharezł
2.10
2.49
2.65
2.81
3.40
4.05
4.04
4.60
5.43
6.36
0.15
13.37%
13.42%
—
0.41
Dividend per shzł
0.76
0.71
0.79
0.76
0.84
0.93
0.91
0.89
0.90
0.93
0.59
2.08%
1.74%
—
20.77
Div yield (avg)%
22.93
24.42
22.78
25.38
28.21
28.90
29.79
28.23
26.44
26.96
4.04
28.23
26.70
69
27.76
Payout ratio%
16.39
16.19
14.37
16.84
15.29
14.13
13.64
15.84
16.93
17.43
18.11
15.84
16.02
65
1.742
Shares (diluted)B
1.647
1.492
1.589
1.716
1.704
1.515
1.457
1.524
1.593
1.554
1.746
(1.83%)
(0.21%)
23
16.48
Buyback yield%
17.85
16.89
13.90
14.49
15.36
14.52
11.72
9.18
6.24
9.15
23.81
9.18
14.20
93
0.516
D/E ratiox
1.394
1.323
1.504
1.462
1.514
1.632
1.765
1.605
1.635
1.543
0.640
1.632
1.528
70
2.161
Enterprise valuezł B
1.196
1.192
1.308
1.201
1.099
1.044
0.943
0.916
0.959
0.965
2.297
(2.56%)
(3.01%)
91
3.163
LT debtzł B
2.450
2.591
2.331
2.252
1.953
1.742
1.766
1.776
1.529
1.668
3.103
(3.11%)
(3.68%)
55
Cost of revenue
8.39%
1.00×
Operating expenses
8.74%
1.03×
Property and equipment
20.55%
Spread over hurdle
15.88%