2.153
Revenuezł M
1.917
2.058
2.177
2.321
2.475
2.691
2.811
2.975
3.094
3.360
2.242
6.31%
6.65%
6
6.62
Revenue growth%
3.87
1.48
1.41
1.35
3.79
1.85
4.48
7.24
4.84
6.63
23.90
4.84
3.83
90
14.60
Gross margin%
26.28
24.04
22.86
20.39
22.39
24.93
27.82
29.18
30.74
28.27
10.77
28.27
25.61
23
23.93
Operating margin%
7.37
4.73
2.30
1.24
3.71
3.56
4.42
4.53
6.98
9.18
29.37
4.53
4.48
43
8.95
Net margin%
35.95
37.75
35.27
37.43
38.68
36.75
39.51
40.42
40.77
37.82
9.27
39.51
37.78
76
9.798
P/E ratio (avg)x
42.73
47.09
54.61
57.45
55.05
62.73
72.25
68.84
74.62
78.32
29.72
72.25
60.09
16
21.70
EV/EBITx
29.80
28.03
31.35
28.47
28.10
30.72
27.68
30.67
29.83
28.67
29.95
29.83
29.24
26
6.78
FCF yield (avg)%
5.34
5.47
2.87
4.02
3.87
6.65
7.25
8.65
9.02
11.05
18.04
8.65
6.06
69
14.80
FCF margin%
6.16
5.21
8.00
10.37
12.61
15.26
14.87
16.22
18.97
19.00
5.48
16.22
13.74
91
0.438
FCF / Net incomex
1.587
1.533
1.505
1.448
1.642
1.692
1.929
2.132
2.199
2.527
0.507
2.132
1.667
87
6.37
ROIC%
0.64
0.40
0.74
0.40
0.40
0.40
1.99
3.67
1.90
0.40
17.84
1.90
0.52
10
27.74
Return on equity%
5.87
4.89
5.43
6.23
6.51
5.05
6.99
6.29
7.75
7.78
19.60
6.99
6.26
65
19.68
Return on assets%
20.00
21.84
19.32
16.69
14.77
13.57
14.23
12.25
14.57
11.80
7.52
13.57
14.67
89
0.44
EPSzł
0.22
0.23
0.27
0.28
0.30
0.29
0.29
0.31
0.31
0.32
0.47
1.47%
4.20%
—
6.80
EPS growth%
29.27
30.52
30.67
31.05
29.98
27.34
26.81
29.45
29.05
29.42
5.18
29.05
29.44
83
0.12
Bookvalue per shzł
0.12
0.14
0.17
0.17
0.21
0.21
0.21
0.23
0.28
0.29
0.24
7.22%
9.18%
—
0.42
FCF per sharezł
0.30
0.29
0.29
0.30
0.30
0.32
0.30
0.27
0.25
0.22
0.27
(5.91%)
(2.54%)
—
0.11
Dividend per shzł
0.72
0.84
0.81
0.89
0.98
1.08
1.14
1.21
1.21
1.25
0.28
5.03%
6.72%
—
10.07
Div yield (avg)%
14.12
12.22
11.19
14.10
17.00
14.17
13.40
15.70
17.39
18.72
19.16
15.70
14.14
12
28.00
Payout ratio%
25.61
25.14
26.27
24.97
25.69
28.44
27.51
30.12
33.07
30.20
28.65
30.12
26.89
44
2.463
Shares (diluted)M
3.077
3.094
3.412
3.944
4.182
4.312
4.222
4.456
4.416
4.250
2.492
0.32%
4.52%
20
12.91
Buyback yield%
6.47
5.62
5.76
6.89
7.03
9.99
8.67
7.57
5.84
3.07
29.33
7.57
6.68
17
0.727
D/E ratiox
1.270
1.473
1.645
1.596
1.545
1.561
1.734
1.629
1.596
1.544
1.104
1.596
1.579
54
1.636
Enterprise valuezł M
1.116
0.982
0.986
0.934
0.966
0.831
0.741
0.659
0.628
0.590
2.235
(9.39%)
(5.82%)
12
2.261
LT debtzł M
0.725
0.724
0.650
0.657
0.674
0.703
0.654
0.611
0.655
0.730
0.676
1.62%
(0.79%)
55
Cost of revenue
6.77%
1.01×
Operating expenses
6.07%
0.95×
Property and equipment
22.23%
Goodwill & intangibles
13.12%