3.571
Revenuezł M
5.234
5.220
5.376
5.494
5.539
5.519
5.639
5.798
5.987
6.031
3.966
1.72%
1.60%
38
2.03
Revenue growth%
21.43
23.36
24.85
25.21
22.68
22.99
25.29
28.11
29.09
28.74
8.55
28.11
25.03
27
11.00
Gross margin%
26.85
27.37
25.75
23.65
22.37
20.91
18.40
16.50
15.92
14.40
28.20
16.50
21.64
49
13.16
Operating margin%
18.73
18.94
20.09
18.08
16.21
18.66
18.76
20.35
22.71
23.25
15.51
20.35
18.85
77
2.18
Net margin%
26.67
29.00
26.50
25.09
22.71
23.58
25.53
26.65
25.75
25.00
23.78
25.53
25.64
13
21.88
P/E ratio (avg)x
56.05
58.84
65.66
73.19
73.76
74.86
84.34
95.28
99.25
111.4
21.64
95.28
74.31
31
35.06
EV/EBITx
17.26
17.15
17.53
16.66
17.71
17.85
19.69
21.35
19.78
21.70
30.13
19.78
17.78
22
6.67
FCF yield (avg)%
32.83
35.58
33.48
36.32
37.10
34.22
34.70
35.47
33.25
34.37
12.40
34.37
34.53
40
25.68
FCF margin%
27.33
26.04
27.82
28.97
27.82
27.51
29.44
29.81
28.17
29.37
16.56
29.37
28.00
49
0.957
FCF / Net incomex
0.632
0.593
0.632
0.682
0.746
0.751
0.831
0.772
0.805
0.763
0.362
0.772
0.748
31
6.57
ROIC%
21.48
24.06
23.66
23.36
25.87
23.13
20.61
20.15
20.25
17.72
6.46
20.25
22.30
23
29.44
Return on equity%
31.59
31.55
32.35
34.68
34.81
34.08
35.40
33.98
31.53
28.70
4.69
33.98
33.17
70
11.51
Return on assets%
14.42
16.77
16.10
18.26
16.70
15.16
16.31
15.66
17.97
19.90
9.35
16.31
16.50
82
5.15
EPSzł
3.62
3.95
4.04
4.74
5.54
5.70
5.99
5.78
5.60
5.71
5.68
0.62%
5.46%
—
10.19
EPS growth%
17.15
19.31
19.16
21.03
21.43
24.18
24.27
27.05
24.79
24.02
22.80
24.27
22.73
31
2.85
Bookvalue per shzł
4.40
5.10
5.31
6.27
6.70
6.72
7.77
9.41
10.23
10.30
1.63
8.99%
9.99%
—
5.51
FCF per sharezł
4.22
4.43
4.64
4.93
4.96
4.83
5.59
5.45
5.79
5.71
1.40
2.85%
2.72%
—
5.15
Dividend per shzł
10.53
11.12
10.64
10.78
11.37
12.05
13.78
14.66
14.11
15.39
7.79
6.25%
5.08%
—
24.32
Div yield (avg)%
12.80
13.94
11.01
10.91
12.06
12.41
9.58
10.41
12.02
11.05
2.12
11.05
11.53
47
5.67
Payout ratio%
13.44
12.61
10.40
9.29
9.83
11.39
13.96
12.56
12.73
13.42
17.71
12.73
12.59
76
0.348
Shares (diluted)M
0.224
0.242
0.250
0.239
0.236
0.220
0.200
0.209
0.199
0.181
0.346
(5.23%)
(3.07%)
17
7.63
Buyback yield%
0.40
0.40
3.25
1.70
4.21
6.69
9.66
9.93
7.18
5.40
12.04
7.18
4.81
63
0.784
D/E ratiox
2.069
2.004
1.990
2.184
2.548
2.853
3.055
3.275
3.587
4.215
0.813
3.275
2.700
24
1.022
Enterprise valuezł M
0.712
0.671
0.736
0.801
0.863
0.810
0.882
0.948
0.908
0.918
0.433
1.25%
2.95%
5
0.828
LT debtzł M
3.677
3.466
3.683
4.102
4.151
4.776
5.089
5.880
5.723
6.543
1.652
9.53%
5.99%
89
Cost of revenue
1.60%
1.00×
Operating expenses
2.02%
1.04×
Goodwill & intangibles
18.46%
Property and equipment
16.67%
Spread over hurdle
(2.81%)