5.620
RevenueFt B
16.83
16.95
17.60
17.94
18.76
19.31
19.75
20.68
21.35
21.50
6.249
2.76%
2.57%
83
17.46
Revenue growth%
15.47
13.47
14.40
12.57
12.78
13.23
15.48
15.19
12.79
11.56
4.66
13.23
13.35
24
13.80
Gross margin%
22.40
20.23
21.14
23.80
21.87
23.76
21.57
24.20
22.28
20.63
17.36
22.28
22.07
8
2.89
Operating margin%
12.15
12.95
10.44
11.97
10.63
9.55
12.17
13.06
15.82
16.40
5.84
13.06
12.16
35
21.02
Net margin%
9.95
8.41
6.33
8.78
6.53
6.46
3.81
3.65
6.62
4.81
21.41
4.81
6.49
34
30.06
P/E ratio (avg)x
16.62
15.08
15.34
14.06
14.34
13.69
12.69
11.60
10.31
10.47
26.65
11.60
13.88
68
22.47
EV/EBITx
24.52
24.55
26.10
24.44
26.66
25.02
27.53
27.19
27.78
27.71
35.48
27.53
26.38
28
7.85
FCF yield (avg)%
19.98
20.51
18.87
19.07
18.60
16.90
17.25
14.91
13.42
16.16
22.19
16.16
17.93
60
9.51
FCF margin%
5.58
3.20
3.75
1.25
3.46
0.65
0.40
0.40
0.40
0.40
29.59
0.40
0.95
19
0.660
FCF / Net incomex
1.291
1.222
1.129
1.149
1.214
1.144
1.190
1.130
0.983
0.864
0.197
1.130
1.147
25
4.64
ROIC%
5.42
2.96
4.72
4.85
7.61
5.90
8.52
6.63
7.37
8.66
18.52
7.37
6.27
16
10.58
Return on equity%
22.13
24.32
26.43
25.12
25.02
24.39
24.23
21.25
20.96
22.00
5.08
22.00
24.27
23
14.56
Return on assets%
21.45
21.70
20.05
20.76
18.72
18.08
20.59
22.40
21.02
19.49
22.72
20.59
20.68
81
5.78
EPSFt
10.32
11.62
11.49
12.93
15.37
17.85
21.26
22.43
21.93
25.23
6.46
10.42%
9.06%
—
20.88
EPS growth%
14.44
11.88
10.66
9.88
12.43
15.07
12.33
11.40
10.46
9.19
8.02
11.40
11.64
91
12.10
Bookvalue per shFt
8.34
9.45
11.01
11.39
12.60
13.34
13.99
14.10
16.66
19.43
3.16
9.04%
9.32%
—
9.17
FCF per shareFt
14.39
15.87
15.78
16.23
16.03
15.75
17.93
20.47
20.62
19.59
10.10
4.10%
4.40%
—
9.42
Dividend per shFt
8.61
9.99
10.66
10.45
10.90
11.92
13.48
16.04
16.58
19.72
3.34
12.58%
10.61%
—
5.91
Div yield (avg)%
11.31
9.45
9.25
8.60
7.06
7.05
5.22
4.96
5.24
3.69
27.19
5.22
7.05
21
23.56
Payout ratio%
9.73
12.20
12.02
9.43
10.07
8.97
9.34
8.94
10.87
10.11
3.78
9.34
9.90
44
0.531
Shares (diluted)B
1.001
1.171
1.223
1.253
1.431
1.561
1.719
1.924
2.275
2.489
0.524
11.72%
11.20%
30
18.47
Buyback yield%
2.86
0.40
0.40
3.37
0.67
0.40
0.40
0.40
0.40
0.40
8.24
0.40
0.40
84
1.638
D/E ratiox
1.394
1.483
1.686
1.853
1.783
1.988
2.015
2.150
2.478
2.463
0.905
2.150
1.921
18
13.00
Enterprise valueFt B
13.91
15.47
15.57
15.90
15.10
16.66
16.15
18.44
18.21
20.57
13.95
6.38%
4.44%
51
4.793
LT debtFt B
6.001
6.015
6.021
6.080
6.358
6.529
6.139
5.356
4.693
5.048
8.365
(4.51%)
(2.01%)
39
Cost of revenue
2.28%
0.97×
Operating expenses
3.57%
1.10×
Cash and investments
17.05%
Spread over hurdle
27.27%