4.178
Revenuezł B
2.661
2.838
3.091
3.305
3.611
3.959
4.184
4.496
4.803
5.153
4.410
7.37%
7.49%
17
10.95
Revenue growth%
15.38
13.31
15.22
14.86
13.51
13.55
13.97
15.68
13.28
16.09
6.56
13.97
14.41
82
6.68
Gross margin%
9.09
6.68
6.93
8.02
9.99
10.64
9.48
10.11
8.79
8.45
4.03
9.48
8.94
52
5.05
Operating margin%
24.85
24.39
24.56
22.86
20.57
19.96
17.44
19.19
18.75
18.74
20.60
18.75
20.27
10
15.81
Net margin%
20.43
18.54
19.10
21.20
22.79
21.10
18.49
18.90
16.32
13.77
26.63
18.49
19.00
57
37.02
P/E ratio (avg)x
28.33
28.14
30.87
33.65
35.11
33.92
37.62
33.99
34.82
32.67
9.902
33.99
33.79
53
30.60
EV/EBITx
29.02
29.71
27.12
25.98
25.34
25.71
24.26
22.23
22.18
20.31
21.26
22.23
25.52
79
21.39
FCF yield (avg)%
18.15
17.48
17.66
20.08
21.41
18.66
18.25
17.37
14.87
16.12
22.23
17.37
17.91
35
17.02
FCF margin%
24.78
26.47
24.36
22.09
20.50
22.46
20.32
20.42
20.32
17.78
24.43
20.32
21.29
79
0.150
FCF / Net incomex
0.309
0.278
0.294
0.306
0.341
0.311
0.292
0.256
0.259
0.230
1.787
0.259
0.293
72
16.07
ROIC%
19.27
21.53
24.09
21.33
21.89
23.87
23.44
25.39
23.13
22.59
5.11
23.44
22.86
95
26.46
Return on equity%
14.12
16.27
16.32
17.20
18.51
16.60
15.51
12.77
14.90
14.12
23.53
14.90
15.89
22
28.64
Return on assets%
6.91
8.54
10.19
13.09
15.22
13.45
12.33
11.96
14.54
16.08
27.67
13.45
12.71
94
3.09
EPSzł
0.79
0.76
0.67
0.73
0.72
0.77
0.71
0.67
0.71
0.63
3.38
(2.57%)
(1.91%)
—
27.24
EPS growth%
17.42
14.51
11.78
10.91
11.54
13.63
13.66
15.35
15.79
14.75
24.36
14.75
14.08
6
3.89
Bookvalue per shzł
2.48
2.23
2.20
2.00
2.14
1.99
2.20
2.12
1.90
1.86
1.43
(2.78%)
(3.09%)
—
3.43
FCF per sharezł
3.34
3.34
3.17
3.14
3.32
3.43
3.07
2.95
2.83
2.54
4.31
(5.23%)
(3.48%)
—
2.60
Dividend per shzł
3.41
3.05
3.13
2.85
2.56
2.64
2.30
2.20
2.38
2.55
3.93
(0.05%)
(3.84%)
—
8.24
Div yield (avg)%
6.67
7.73
9.30
12.04
13.28
11.68
10.12
12.03
11.62
12.13
28.29
11.68
11.65
81
4.89
Payout ratio%
27.88
27.32
26.16
24.05
27.03
24.05
26.62
26.13
28.78
25.87
10.90
26.13
26.39
48
0.975
Shares (diluted)B
1.400
1.318
1.227
1.295
1.344
1.183
1.092
1.188
1.226
1.297
1.006
(0.70%)
0.09%
40
5.45
Buyback yield%
27.71
26.32
27.56
28.54
26.97
28.71
30.49
31.97
29.75
32.49
11.97
30.49
28.63
67
1.079
D/E ratiox
1.151
1.156
1.171
1.230
1.298
1.298
1.479
1.615
1.760
1.877
0.357
1.615
1.298
48
3.894
Enterprise valuezł B
0.987
1.108
1.032
0.975
0.968
1.064
1.133
1.188
1.218
1.383
1.102
7.40%
3.63%
24
4.568
LT debtzł B
0.759
0.755
0.723
0.676
0.609
0.593
0.641
0.593
0.609
0.545
5.084
(2.22%)
(3.98%)
47
Cost of revenue
7.47%
1.00×
Operating expenses
6.90%
0.95×
Goodwill & intangibles
17.10%