0.110
Revenuezł M
1.024
1.071
1.112
1.177
1.213
1.250
1.321
1.358
1.424
1.473
0.117
3.97%
4.07%
10
8.99
Revenue growth%
0.40
0.40
1.33
4.19
1.49
4.40
1.79
2.13
0.40
1.29
6.61
1.79
1.41
26
28.57
Gross margin%
23.05
23.08
25.33
26.29
26.08
27.95
25.36
27.46
28.36
25.81
24.29
27.46
25.95
45
7.50
Operating margin%
26.58
23.74
22.63
25.60
24.09
22.97
24.95
23.81
26.64
27.64
4.05
24.95
24.52
78
27.63
Net margin%
18.83
19.97
18.88
17.02
18.22
16.72
15.21
14.99
15.87
14.06
28.79
15.21
16.87
65
37.09
P/E ratio (avg)x
33.39
34.25
40.23
41.13
46.75
50.59
50.03
54.00
55.04
56.89
36.97
54.00
48.39
83
21.46
EV/EBITx
53.76
62.34
70.29
80.34
86.97
82.44
92.90
107.3
111.3
126.6
24.80
107.3
84.70
8
25.92
FCF yield (avg)%
15.03
17.44
19.66
19.28
19.17
16.73
17.60
18.01
19.61
17.88
28.02
17.88
17.95
10
21.28
FCF margin%
0.40
0.83
0.40
0.40
0.40
0.40
0.40
0.40
0.79
0.50
17.01
0.40
0.40
48
0.861
FCF / Net incomex
2.050
1.995
2.294
2.490
2.765
3.003
2.861
2.716
2.930
3.241
0.895
2.930
2.740
16
16.97
ROIC%
15.65
13.73
11.04
8.05
5.38
5.73
7.60
4.66
3.14
3.46
9.00
4.66
6.67
67
19.41
Return on equity%
18.99
16.55
15.95
18.89
16.17
17.10
15.45
14.29
13.15
13.42
6.38
14.29
16.06
83
20.90
Return on assets%
14.88
13.67
16.02
16.91
18.64
20.80
17.93
16.46
15.69
15.12
22.35
16.46
16.24
21
—
EPSzł
—
—
—
—
—
—
—
—
—
—
—
(4.68%)
(2.35%)
—
7.91
EPS growth%
20.78
20.53
19.84
21.74
21.95
21.40
19.11
17.52
20.51
21.60
29.77
20.51
20.65
40
—
Bookvalue per shzł
—
—
—
—
—
—
—
—
—
—
—
3.92%
2.64%
—
—
FCF per sharezł
—
—
—
—
—
—
—
—
—
—
—
4.03%
1.49%
—
—
Dividend per shzł
—
—
—
—
—
—
—
—
—
—
—
3.45%
2.24%
—
24.52
Div yield (avg)%
19.82
18.05
15.95
14.90
16.59
15.87
17.23
19.35
19.04
20.72
23.39
19.04
17.64
75
17.61
Payout ratio%
10.89
8.31
10.32
7.81
6.23
5.42
4.62
6.60
9.30
8.74
4.59
6.60
8.06
10
401.7
Shares (diluted)M
344.6
311.6
291.7
278.0
310.6
292.9
271.5
261.7
239.6
250.4
412.0
(4.22%)
(2.06%)
45
5.03
Buyback yield%
26.63
25.84
26.17
23.94
21.84
22.60
22.75
24.42
23.02
24.71
2.72
23.02
24.18
54
0.677
D/E ratiox
0.996
1.111
0.986
0.908
0.906
1.006
0.907
0.853
0.772
0.695
1.026
0.853
0.908
32
1.483
Enterprise valuezł M
1.683
1.816
1.896
2.073
2.291
2.545
2.810
2.763
2.649
2.745
0.537
3.68%
5.83%
19
0.960
LT debtzł M
0.518
0.486
0.541
0.611
0.612
0.601
0.608
0.619
0.703
0.645
1.443
1.04%
2.15%
72
Cost of revenue
3.94%
0.99×
Operating expenses
4.69%
1.06×
Goodwill & intangibles
19.55%