11.74
Revenuezł M
8.317
9.111
9.931
10.85
11.99
12.85
13.92
15.01
16.32
17.92
12.63
8.38%
8.84%
38
2.09
Revenue growth%
34.81
34.12
35.83
38.65
37.98
36.83
37.01
39.80
39.51
36.70
28.39
37.01
36.92
75
22.91
Gross margin%
4.95
6.20
7.19
7.94
10.92
10.37
9.97
11.43
12.04
9.57
6.35
10.37
9.77
70
2.17
Operating margin%
25.99
26.43
27.42
25.06
28.06
29.76
32.66
32.08
33.77
33.47
7.62
32.66
28.91
41
26.43
Net margin%
27.41
30.25
31.93
28.97
30.03
31.66
28.90
27.72
28.45
31.10
22.51
28.90
29.50
39
6.209
P/E ratio (avg)x
49.28
57.44
62.05
65.78
71.78
73.18
83.46
93.31
91.31
93.49
21.35
91.31
72.48
15
26.69
EV/EBITx
11.02
9.635
8.811
8.475
8.136
8.029
7.274
7.191
7.345
6.421
8.376
7.274
8.083
41
27.43
FCF yield (avg)%
18.84
21.61
22.52
24.50
21.84
19.52
21.87
19.48
21.23
21.58
9.01
21.23
21.59
52
10.96
FCF margin%
0.81
1.35
0.46
2.60
0.68
1.70
3.28
3.72
3.77
0.78
16.44
3.28
1.53
72
0.347
FCF / Net incomex
1.335
1.487
1.324
1.177
1.072
1.040
1.018
0.952
1.007
0.939
0.969
1.007
1.056
16
19.52
ROIC%
2.21
0.40
2.41
1.00
3.65
1.17
0.40
0.40
0.46
0.40
7.68
0.40
0.73
92
17.32
Return on equity%
24.02
25.67
26.70
29.06
28.08
27.86
29.30
30.00
29.18
26.83
13.75
29.18
27.97
79
11.93
Return on assets%
25.36
27.12
28.48
30.47
32.83
35.48
37.91
39.77
39.13
38.75
26.19
38.75
34.15
72
3.96
EPSzł
4.78
4.71
4.58
4.97
4.64
4.99
5.18
4.87
5.15
5.40
4.31
3.10%
1.65%
—
24.31
EPS growth%
26.55
25.13
24.28
26.52
29.44
27.13
26.72
23.87
23.66
23.66
5.75
23.87
25.83
43
2.25
Bookvalue per shzł
13.02
13.18
13.11
15.40
15.72
16.41
19.28
20.68
20.85
23.09
5.54
8.00%
7.67%
—
4.72
FCF per sharezł
3.45
3.62
3.91
3.80
4.03
4.32
4.44
4.17
4.58
4.47
1.73
2.09%
3.08%
—
6.39
Dividend per shzł
5.06
4.87
4.53
4.22
3.92
3.56
3.76
3.82
3.73
3.38
2.80
(2.93%)
(3.44%)
—
4.98
Div yield (avg)%
3.56
2.72
3.99
1.54
4.46
3.31
0.40
0.64
2.27
2.71
18.87
2.27
2.72
22
28.85
Payout ratio%
0.40
1.67
3.14
2.85
5.83
7.04
8.26
9.27
8.77
7.33
17.57
8.26
6.44
84
1.519
Shares (diluted)M
1.514
1.321
1.219
1.193
1.056
0.907
0.866
0.775
0.733
0.686
1.525
(8.28%)
(8.08%)
48
8.50
Buyback yield%
13.20
12.89
11.94
14.78
12.03
11.52
13.02
12.56
11.71
12.24
23.61
12.24
12.40
49
0.529
D/E ratiox
2.000
2.272
2.137
1.957
1.807
1.903
1.996
1.927
1.925
1.881
0.523
1.925
1.942
72
21.93
Enterprise valuezł M
13.45
14.20
13.06
13.64
12.69
12.69
12.82
14.57
16.78
19.07
21.65
8.49%
4.11%
29
16.02
LT debtzł M
12.16
12.59
13.34
13.32
14.24
13.09
12.86
11.91
12.53
13.37
17.91
(1.25%)
(0.30%)
63
Cost of revenue
8.84%
1.00×
Operating expenses
8.60%
0.98×
Goodwill & intangibles
14.98%
Spread over hurdle
(7.11%)