3.781
Revenuezł M
5.084
5.399
5.775
6.102
6.528
6.973
7.340
7.530
7.878
8.258
3.985
4.82%
5.41%
10
28.16
Revenue growth%
21.75
24.73
23.10
22.49
20.82
22.78
23.92
22.43
21.72
23.74
15.59
22.78
22.63
59
9.34
Gross margin%
8.73
9.65
11.15
8.86
9.93
7.49
8.61
8.28
5.33
6.26
11.45
7.49
8.67
90
2.64
Operating margin%
10.63
10.95
13.51
13.84
12.13
12.88
12.17
10.64
12.85
14.66
24.27
12.85
12.51
52
17.77
Net margin%
22.28
22.08
24.94
23.12
21.85
20.33
21.44
22.36
19.79
18.40
22.43
20.33
21.96
7
29.11
P/E ratio (avg)x
32.97
32.70
34.72
31.02
31.50
32.52
34.21
38.42
40.32
38.86
26.36
38.42
33.59
35
37.90
EV/EBITx
45.44
43.42
48.37
52.67
50.39
50.52
47.47
45.66
48.00
52.38
7.095
48.00
48.18
89
11.90
FCF yield (avg)%
7.34
6.60
7.79
5.30
2.39
0.77
2.63
3.97
1.08
3.06
29.53
2.63
3.52
20
7.41
FCF margin%
19.30
16.46
15.54
13.86
11.66
10.06
10.36
7.86
5.05
7.77
26.26
7.86
11.01
35
1.431
FCF / Net incomex
1.434
1.386
1.351
1.324
1.244
1.119
1.145
1.250
1.309
1.243
1.657
1.243
1.279
44
21.22
ROIC%
24.56
25.99
27.37
25.36
27.39
26.55
25.98
26.58
27.00
28.25
19.46
26.58
26.57
60
4.72
Return on equity%
5.17
5.56
6.55
7.97
9.15
8.67
8.83
11.28
12.50
13.41
25.29
11.28
8.75
93
3.84
Return on assets%
25.89
24.37
22.16
22.92
20.07
20.79
22.64
25.60
28.36
30.89
7.88
25.60
23.64
30
0.64
EPSzł
0.60
0.58
0.62
0.70
0.72
0.79
0.85
0.92
1.01
1.00
0.71
6.64%
7.04%
—
9.64
EPS growth%
27.40
30.08
31.08
29.96
30.56
31.83
30.90
30.88
32.11
31.76
4.23
31.76
30.89
8
0.22
Bookvalue per shzł
0.85
0.95
0.97
1.10
1.23
1.37
1.48
1.39
1.36
1.33
0.58
1.60%
4.30%
—
0.40
FCF per sharezł
0.88
1.05
1.05
1.12
1.31
1.58
1.76
1.76
2.05
2.45
0.80
13.43%
11.67%
—
0.76
Dividend per shzł
0.84
0.84
0.79
0.80
0.82
0.85
0.77
0.67
0.71
0.76
0.99
(1.51%)
(1.75%)
—
28.28
Div yield (avg)%
31.84
33.54
31.47
30.49
31.19
33.74
31.28
33.58
31.73
30.91
28.76
31.73
31.60
56
17.86
Payout ratio%
26.68
29.22
31.18
29.03
29.54
30.64
31.84
34.78
35.82
37.25
24.46
34.78
30.91
86
2.631
Shares (diluted)M
2.658
2.548
2.883
2.940
3.328
3.038
3.401
3.708
3.951
4.208
2.666
4.81%
3.67%
85
25.81
Buyback yield%
16.99
16.25
16.87
16.02
15.63
13.40
11.74
10.41
12.98
14.07
27.58
12.98
14.85
16
0.108
D/E ratiox
0.561
0.577
0.538
0.610
0.652
0.655
0.631
0.727
0.695
0.734
1.506
0.695
0.641
6
3.002
Enterprise valuezł M
1.283
1.376
1.428
1.391
1.293
1.209
1.262
1.298
1.153
1.266
8.778
(0.43%)
(0.61%)
18
4.794
LT debtzł M
2.656
2.873
3.250
3.308
3.835
3.797
4.235
4.853
4.742
5.426
6.755
7.18%
8.94%
45
Cost of revenue
5.13%
0.97×
Operating expenses
5.68%
1.03×
Cash and investments
16.54%
Spread over hurdle
12.62%