3.318
Revenuezł B
2.696
2.894
3.093
3.248
3.452
3.612
3.746
3.898
4.131
4.382
3.545
4.89%
5.31%
50
29.95
Revenue growth%
5.55
4.63
4.39
5.46
6.71
8.34
5.77
3.71
0.76
0.46
15.11
3.71
5.04
18
25.67
Gross margin%
26.01
25.16
24.30
25.82
25.88
28.65
27.54
25.35
27.19
27.88
2.36
27.54
25.95
65
3.40
Operating margin%
17.24
20.07
17.70
20.50
18.40
19.26
17.97
16.24
13.62
14.96
27.62
16.24
17.83
76
17.50
Net margin%
27.49
27.96
28.54
27.06
27.51
26.65
29.47
30.49
33.06
30.53
16.23
30.49
28.25
19
17.96
P/E ratio (avg)x
23.33
22.12
23.34
22.35
23.56
24.05
25.89
28.39
27.15
28.29
13.91
27.15
23.81
10
24.36
EV/EBITx
37.04
33.34
34.72
31.94
29.43
28.41
31.67
30.30
27.58
25.36
13.64
28.41
30.99
91
22.34
FCF yield (avg)%
11.15
9.26
11.66
11.42
9.31
9.80
9.04
6.16
8.51
9.57
6.69
9.04
9.44
44
5.51
FCF margin%
18.89
18.54
17.29
14.78
13.44
12.15
14.38
14.60
13.75
15.63
4.55
14.38
14.69
86
0.341
FCF / Net incomex
0.391
0.375
0.432
0.481
0.472
0.543
0.541
0.602
0.634
0.650
1.770
0.602
0.511
65
6.46
ROIC%
34.99
35.02
33.51
34.95
35.47
32.95
32.09
29.63
28.14
28.48
9.18
29.63
33.23
90
6.38
Return on equity%
14.59
17.56
18.87
21.72
18.89
19.28
21.47
21.76
21.79
18.97
10.63
21.47
19.12
68
4.26
Return on assets%
10.07
9.90
7.01
5.02
7.60
6.94
5.95
8.91
7.74
10.30
26.58
7.74
7.67
10
6.97
EPSzł
15.59
15.49
16.09
15.10
15.14
16.78
18.36
19.52
19.57
20.38
7.39
6.12%
3.66%
—
12.90
EPS growth%
23.68
21.13
19.27
19.44
18.76
18.70
19.50
18.49
18.08
16.12
4.31
18.49
19.01
42
4.59
Bookvalue per shzł
9.20
9.72
8.86
8.81
9.04
9.83
8.53
9.12
9.33
9.32
3.74
0.61%
0.78%
—
12.31
FCF per sharezł
25.56
23.65
22.26
23.56
26.02
27.72
30.41
33.79
36.38
38.77
12.12
8.30%
5.65%
—
3.34
Dividend per shzł
18.10
20.44
22.26
25.63
30.53
35.71
39.19
40.36
42.77
50.46
11.71
10.57%
10.58%
—
16.01
Div yield (avg)%
13.92
16.44
18.30
15.97
15.23
14.57
13.84
11.89
11.65
12.15
6.91
12.15
14.24
41
29.48
Payout ratio%
16.81
17.47
14.84
17.80
19.30
20.62
19.58
22.17
19.90
18.71
13.10
19.90
19.01
45
115.4
Shares (diluted)M
233.7
270.4
261.7
309.1
348.0
411.7
495.3
479.4
533.6
580.1
115.2
10.76%
11.43%
77
27.16
Buyback yield%
0.40
3.32
0.40
2.94
4.58
3.78
1.88
3.32
5.11
4.91
16.13
3.78
3.32
18
0.928
D/E ratiox
1.838
2.061
1.926
1.930
1.935
1.876
1.966
2.052
2.105
2.199
1.554
2.052
1.950
69
4.141
Enterprise valuezł B
4.951
5.578
5.563
5.408
4.939
4.854
4.490
4.285
4.164
4.362
1.240
(2.46%)
(0.67%)
13
1.265
LT debtzł B
1.148
1.331
1.456
1.406
1.570
1.785
2.040
2.317
2.344
2.579
3.947
10.44%
8.47%
56
Cost of revenue
5.27%
1.00×
Operating expenses
5.79%
1.05×
Property and equipment
18.87%
Goodwill & intangibles
17.92%
Spread over hurdle
21.71%