1.756
Revenuezł M
2.287
2.449
2.687
2.948
3.171
3.435
3.652
3.850
4.095
4.432
1.843
6.93%
7.39%
55
28.00
Revenue growth%
2.58
3.37
1.50
3.50
1.15
0.40
1.84
4.46
1.86
4.30
8.40
1.86
2.22
52
2.95
Gross margin%
3.78
1.54
1.18
2.70
4.19
5.36
3.62
4.08
4.52
6.76
7.02
4.52
3.93
8
26.16
Operating margin%
18.95
20.26
18.68
19.42
18.88
16.64
18.64
19.53
17.07
17.81
6.80
17.81
18.78
56
27.58
Net margin%
15.30
12.76
14.23
14.65
16.67
16.47
17.43
18.63
16.39
16.34
14.67
16.47
16.36
13
22.72
P/E ratio (avg)x
32.25
36.12
42.80
45.16
43.40
47.63
47.63
51.20
56.85
56.74
20.61
51.20
46.39
8
26.66
EV/EBITx
6.707
5.893
5.383
5.703
5.528
5.680
5.170
5.406
5.822
5.820
29.86
5.680
5.692
12
29.37
FCF yield (avg)%
18.27
16.25
17.77
20.03
20.96
22.95
24.66
23.15
20.55
17.82
16.09
22.95
20.29
18
23.31
FCF margin%
17.16
18.14
18.85
17.81
20.73
20.07
20.35
17.37
17.73
19.11
6.45
19.11
18.50
50
1.138
FCF / Net incomex
1.015
1.036
1.026
0.962
0.967
0.989
1.040
1.031
1.106
1.022
0.752
1.031
1.024
27
14.53
ROIC%
18.00
16.47
16.72
14.00
14.38
12.99
12.43
15.28
13.25
10.33
13.25
12.99
14.19
45
11.61
Return on equity%
11.53
10.58
13.56
10.73
10.29
10.36
8.67
6.45
8.55
5.90
8.32
8.55
10.33
62
2.27
Return on assets%
25.38
26.47
26.65
27.79
28.54
30.67
32.91
32.59
34.12
36.34
21.56
32.91
29.61
46
0.82
EPSzł
0.93
1.08
1.16
1.19
1.34
1.54
1.69
1.82
2.15
2.09
0.90
9.24%
9.25%
—
10.51
EPS growth%
17.64
15.28
17.21
15.76
13.10
15.47
16.24
15.16
14.80
12.48
10.14
15.16
15.38
23
0.51
Bookvalue per shzł
0.91
0.87
0.86
0.87
0.92
1.05
1.08
1.17
1.37
1.41
0.21
8.97%
5.37%
—
0.65
FCF per sharezł
0.47
0.44
0.45
0.45
0.49
0.45
0.39
0.36
0.34
0.34
0.50
(7.23%)
(4.32%)
—
0.66
Dividend per shzł
0.61
0.71
0.82
0.84
0.99
1.06
1.08
1.03
1.00
1.01
0.77
0.50%
5.40%
—
9.66
Div yield (avg)%
10.20
9.66
10.13
11.70
9.91
12.40
11.65
9.87
12.03
13.22
2.72
12.03
10.93
14
25.38
Payout ratio%
20.46
21.88
21.49
18.72
20.16
22.23
23.41
23.06
20.75
18.97
10.94
22.23
21.12
32
5.143
Shares (diluted)M
8.780
8.964
10.63
11.71
12.50
13.65
14.55
14.64
16.41
16.01
5.156
5.07%
7.83%
11
6.06
Buyback yield%
17.40
19.99
21.21
20.29
18.11
15.29
16.38
17.31
16.84
17.11
29.81
16.84
17.36
36
1.440
D/E ratiox
0.672
0.713
0.720
0.732
0.687
0.660
0.701
0.644
0.693
0.694
0.815
0.693
0.694
54
3.048
Enterprise valuezł M
1.166
1.307
1.440
1.443
1.564
1.572
1.809
1.855
2.096
2.515
4.318
9.97%
9.43%
62
4.696
LT debtzł M
4.729
5.227
4.901
4.654
5.326
5.930
5.931
6.451
6.330
7.071
1.685
5.83%
4.98%
61
Cost of revenue
7.39%
1.00×
Operating expenses
7.35%
1.00×
Property and equipment
16.69%
Spread over hurdle
(5.73%)