10.71
Revenuezł M
6.947
7.168
7.632
7.943
8.562
8.886
9.490
9.972
10.64
11.31
11.84
5.72%
5.34%
89
22.70
Revenue growth%
30.27
32.12
31.50
30.55
30.16
27.43
24.79
25.32
27.86
27.03
10.82
27.03
29.01
77
2.12
Gross margin%
10.54
12.10
12.35
12.30
11.34
12.28
10.55
12.26
12.72
11.07
6.65
12.26
12.18
88
8.41
Operating margin%
17.18
18.63
16.10
18.31
17.00
15.29
14.10
13.63
14.03
13.96
2.43
14.03
15.69
19
12.82
Net margin%
16.94
18.25
16.95
17.82
19.27
19.20
21.98
23.67
26.47
26.57
11.28
23.67
19.23
53
12.24
P/E ratio (avg)x
36.77
44.09
48.70
52.12
51.97
59.35
58.20
68.59
75.44
83.05
9.790
68.59
55.16
31
35.12
EV/EBITx
7.168
7.712
8.234
8.260
7.961
8.155
9.013
8.978
8.872
9.600
20.18
8.978
8.247
77
17.98
FCF yield (avg)%
21.87
21.47
22.12
23.95
23.99
26.82
26.87
29.37
27.55
24.55
24.17
26.87
24.27
19
27.04
FCF margin%
26.01
27.11
29.38
26.87
29.60
31.48
28.52
30.73
29.36
27.58
10.82
29.36
28.94
95
0.435
FCF / Net incomex
0.481
0.449
0.424
0.415
0.479
0.512
0.586
0.601
0.566
0.597
1.632
0.586
0.496
21
23.26
ROIC%
23.73
22.61
24.33
25.99
23.89
25.50
23.77
21.26
22.27
23.80
23.92
23.77
23.79
39
2.11
Return on equity%
30.28
29.50
28.60
31.12
28.37
28.91
29.39
28.85
31.81
30.78
12.83
29.39
29.44
88
29.68
Return on assets%
27.62
28.85
26.91
27.60
28.98
28.36
28.32
26.91
26.47
23.76
10.44
26.91
27.61
7
0.03
EPSzł
0.04
0.04
0.04
0.04
0.03
0.03
0.03
0.03
0.04
0.04
0.04
2.50%
(0.71%)
—
11.88
EPS growth%
16.15
16.20
13.25
11.69
11.79
9.82
12.77
14.48
13.12
12.72
19.26
12.77
12.94
76
0.08
Bookvalue per shzł
0.04
0.04
0.04
0.04
0.04
0.04
0.05
0.04
0.04
0.04
0.06
(0.73%)
(0.41%)
—
0.05
FCF per sharezł
0.04
0.04
0.04
0.04
0.05
0.04
0.05
0.05
0.05
0.05
0.05
2.53%
2.87%
—
0.04
Dividend per shzł
0.08
0.08
0.08
0.09
0.10
0.11
0.12
0.12
0.12
0.13
0.03
5.69%
6.35%
—
24.06
Div yield (avg)%
22.99
22.02
23.51
20.73
21.99
24.77
26.15
26.17
24.43
21.96
29.17
24.77
23.25
17
15.08
Payout ratio%
33.51
32.46
32.04
33.15
30.48
31.36
32.81
32.80
34.19
32.35
7.46
32.80
32.63
83
106.0
Shares (diluted)M
134.2
147.8
157.8
151.0
144.5
144.6
167.3
193.7
208.7
246.8
108.6
11.29%
7.73%
29
18.72
Buyback yield%
17.82
15.98
13.56
15.87
15.47
16.89
16.57
16.89
18.17
20.33
21.67
16.89
16.73
20
0.321
D/E ratiox
1.612
1.682
1.681
1.833
2.192
2.339
2.277
2.373
2.685
3.113
0.526
2.373
2.235
43
6.591
Enterprise valuezł M
10.90
10.21
10.71
9.909
10.18
11.62
10.58
11.17
12.54
13.92
0.538
6.47%
3.12%
80
9.578
LT debtzł M
4.521
4.107
4.255
4.509
4.654
4.441
4.224
4.642
5.162
5.165
6.634
2.11%
1.10%
27
Cost of revenue
5.68%
1.03×
Operating expenses
4.80%
0.95×
Spread over hurdle
13.05%