3.250
Revenuezł M
4.443
4.585
4.747
5.107
5.385
5.696
6.088
6.561
6.790
7.148
3.357
5.83%
5.29%
90
26.82
Revenue growth%
25.51
23.47
20.72
20.34
21.28
22.48
25.33
26.76
27.33
25.02
24.23
25.33
24.25
40
7.82
Gross margin%
16.75
15.22
14.96
16.16
17.15
14.59
15.31
12.83
11.01
8.68
19.73
12.83
15.09
92
22.86
Operating margin%
24.73
21.93
21.35
21.57
22.85
24.72
24.50
26.19
23.44
22.14
22.26
24.50
23.15
55
18.69
Net margin%
19.36
19.65
16.79
18.78
18.58
17.74
16.21
13.76
13.23
14.85
15.58
14.85
17.26
43
25.47
P/E ratio (avg)x
43.98
49.15
52.38
50.94
50.33
54.64
63.72
70.54
72.77
79.67
35.30
70.54
53.51
48
15.10
EV/EBITx
37.98
41.18
39.34
38.48
45.60
50.27
58.74
61.87
67.78
71.43
17.93
61.87
47.93
55
2.56
FCF yield (avg)%
11.35
12.97
14.44
12.12
14.90
15.90
17.00
15.57
13.02
10.32
5.64
15.57
13.73
91
22.19
FCF margin%
17.48
19.46
20.95
21.82
21.88
24.01
22.88
23.82
21.12
18.25
17.52
22.88
21.47
62
0.715
FCF / Net incomex
1.568
1.610
1.710
1.711
1.603
1.541
1.486
1.636
1.668
1.649
1.105
1.636
1.623
91
24.00
ROIC%
18.50
20.72
20.43
19.15
17.21
15.19
13.49
16.22
14.49
12.66
14.50
14.49
16.71
74
13.20
Return on equity%
16.83
19.72
18.00
18.05
18.16
18.44
18.82
21.05
22.59
24.64
9.19
21.05
18.63
8
24.75
Return on assets%
9.52
10.72
9.05
10.46
8.76
10.55
12.42
11.15
10.37
9.86
23.65
10.55
10.41
81
1.19
EPSzł
1.09
1.19
1.32
1.34
1.23
1.12
1.21
1.28
1.23
1.09
1.23
(2.38%)
1.02%
—
4.15
EPS growth%
14.90
12.75
13.49
10.93
9.25
6.60
3.69
5.84
4.18
3.50
6.51
4.18
7.93
23
0.49
Bookvalue per shzł
1.77
1.71
1.67
1.68
1.69
1.73
1.78
1.76
1.60
1.58
0.44
(1.24%)
(0.76%)
—
0.99
FCF per sharezł
3.14
3.33
3.80
4.49
4.70
4.76
5.18
6.04
6.50
6.50
1.03
6.72%
8.71%
—
2.83
Dividend per shzł
4.03
4.11
4.57
5.12
4.98
5.26
5.62
5.61
6.05
6.66
1.09
6.00%
6.63%
—
12.95
Div yield (avg)%
26.79
26.95
27.52
27.24
27.78
25.08
27.17
25.95
25.58
27.18
4.97
25.95
27.06
28
3.63
Payout ratio%
26.77
29.05
29.73
31.34
29.91
27.20
29.84
30.58
33.07
31.80
22.57
30.58
29.88
72
1.009
Shares (diluted)M
1.609
1.722
1.900
1.859
2.148
2.546
2.779
2.996
2.924
3.052
1.043
7.28%
7.16%
18
19.70
Buyback yield%
17.80
19.66
18.65
16.61
14.11
12.73
11.80
12.50
15.33
13.86
21.53
12.73
14.72
48
0.236
D/E ratiox
1.974
1.837
2.015
1.987
2.225
2.526
2.475
2.662
2.710
2.662
0.352
2.662
2.350
23
4.835
Enterprise valuezł M
0.726
0.730
0.704
0.634
0.539
0.535
0.539
0.572
0.562
0.518
0.845
(0.82%)
(3.34%)
84
0.518
LT debtzł M
1.388
1.300
1.380
1.271
1.368
1.536
1.562
1.464
1.402
1.541
1.242
2.41%
1.61%
55
Cost of revenue
5.40%
1.01×
Operating expenses
5.41%
1.01×
Cash and investments
17.48%
Property and equipment
16.16%
Spread over hurdle
16.79%