1.099
Revenuezł M
3.617
3.909
4.083
4.298
4.654
4.858
5.254
5.604
5.822
6.127
1.170
5.65%
5.96%
78
12.31
Revenue growth%
10.42
9.08
6.33
4.49
4.86
7.34
4.88
3.32
2.44
4.55
29.38
4.55
4.87
45
23.53
Gross margin%
8.68
9.00
6.95
4.13
1.77
0.80
3.31
3.78
5.67
6.42
29.26
3.78
4.90
11
21.54
Operating margin%
19.01
18.80
20.98
18.90
20.82
21.55
23.24
20.67
22.75
24.47
4.91
22.75
20.90
49
26.22
Net margin%
4.01
4.23
5.83
6.41
6.17
3.24
4.73
3.98
1.67
0.40
2.61
3.24
4.12
81
38.00
P/E ratio (avg)x
49.82
55.83
53.82
61.72
72.22
82.98
81.56
92.41
108.3
124.6
18.28
92.41
76.89
24
33.47
EV/EBITx
7.074
6.590
6.393
6.281
6.677
7.237
6.381
6.329
5.502
5.632
36.45
6.329
6.387
78
29.64
FCF yield (avg)%
12.48
13.30
11.15
8.21
5.85
6.81
8.60
11.57
11.52
9.73
29.32
9.73
10.44
33
11.74
FCF margin%
17.15
20.11
20.63
19.52
21.47
23.15
20.18
18.98
16.00
13.82
13.47
18.98
19.82
17
0.403
FCF / Net incomex
1.065
1.023
1.006
0.943
1.043
1.141
1.258
1.325
1.373
1.243
1.520
1.258
1.103
10
16.91
ROIC%
6.28
8.29
5.98
4.27
6.03
3.17
5.45
5.31
4.16
5.80
8.67
5.31
5.63
9
12.66
Return on equity%
19.86
17.67
20.33
18.44
17.31
18.22
18.08
18.93
21.07
19.40
15.04
18.93
18.68
31
12.96
Return on assets%
10.86
8.45
11.05
12.65
11.31
9.74
6.96
6.26
5.72
4.39
16.94
6.26
9.09
22
1.13
EPSzł
1.02
0.98
1.02
1.06
1.10
1.04
1.04
0.92
0.89
0.91
1.24
(3.74%)
(2.10%)
—
8.67
EPS growth%
16.00
13.59
13.96
11.16
10.63
11.52
9.62
6.96
9.51
11.89
15.25
9.62
11.34
11
1.12
Bookvalue per shzł
0.95
0.91
0.95
1.10
1.11
1.27
1.24
1.42
1.55
1.69
0.37
8.69%
6.86%
—
1.13
FCF per sharezł
0.88
0.86
0.78
0.69
0.70
0.74
0.70
0.63
0.70
0.68
0.38
(0.55%)
(1.92%)
—
0.70
Dividend per shzł
0.91
0.90
0.90
0.93
0.89
0.93
0.88
0.97
1.06
1.11
1.01
4.53%
1.93%
—
27.30
Div yield (avg)%
29.22
29.95
27.26
25.10
23.53
21.99
24.04
21.48
22.18
20.81
12.31
21.99
23.78
47
16.16
Payout ratio%
3.60
2.34
3.81
0.86
1.69
3.43
1.11
1.72
0.63
2.40
3.53
1.72
2.03
60
6.393
Shares (diluted)M
6.586
6.522
6.381
7.345
7.081
7.270
7.472
7.644
8.655
9.107
6.469
5.16%
4.82%
33
11.52
Buyback yield%
5.90
6.05
6.01
6.75
5.41
3.61
1.21
1.69
1.96
0.73
26.69
1.69
4.51
20
1.420
D/E ratiox
1.247
1.258
1.331
1.422
1.456
1.510
1.619
1.508
1.652
1.773
0.121
1.619
1.482
91
5.561
Enterprise valuezł M
6.332
5.502
5.697
6.163
6.403
6.313
6.822
6.136
6.404
6.950
3.134
1.65%
0.76%
61
3.392
LT debtzł M
4.474
4.671
4.664
4.602
4.794
5.381
5.992
6.570
6.584
6.423
1.279
6.03%
4.77%
70
Cost of revenue
5.96%
1.00×
Operating expenses
6.34%
1.04×
Cash and investments
16.58%