1.838
RevenueFt B
12.29
12.24
12.29
12.42
12.52
13.01
13.11
13.06
13.63
13.62
2.001
1.70%
1.34%
14
21.45
Revenue growth%
16.22
16.54
15.63
13.86
14.32
13.83
14.62
12.81
9.99
11.68
12.19
12.81
14.09
53
28.18
Gross margin%
5.96
7.14
5.29
7.77
9.51
10.67
12.31
13.01
13.74
12.72
10.04
12.72
10.09
60
7.50
Operating margin%
12.68
15.56
16.52
15.09
16.87
18.26
17.14
15.47
16.54
15.66
11.74
16.54
16.09
65
17.41
Net margin%
8.16
8.86
9.09
6.87
5.12
3.69
2.68
5.62
8.03
7.20
26.96
5.62
7.04
82
28.26
P/E ratio (avg)x
9.626
11.16
10.83
10.49
11.70
12.53
13.15
13.50
13.92
13.50
32.59
13.50
12.12
63
16.04
EV/EBITx
31.55
27.63
28.67
29.10
29.50
29.43
32.41
30.58
30.70
27.35
20.05
30.58
29.47
89
3.33
FCF yield (avg)%
21.85
24.27
21.91
22.04
23.12
24.19
25.38
28.25
27.53
25.30
20.12
25.38
24.23
49
3.09
FCF margin%
16.34
13.91
15.19
16.16
14.84
11.97
10.57
10.76
12.08
11.13
6.57
11.13
13.00
69
0.832
FCF / Net incomex
1.809
1.756
1.784
1.889
2.043
2.121
2.260
2.444
2.780
2.613
1.389
2.444
2.082
61
27.29
ROIC%
17.21
14.64
13.88
15.15
12.65
12.90
11.97
10.32
12.38
13.69
19.64
12.38
13.29
75
24.44
Return on equity%
6.24
4.48
6.33
7.21
8.99
6.05
6.54
9.36
9.22
11.38
2.89
9.22
6.88
90
23.62
Return on assets%
9.13
8.00
6.17
6.16
6.05
3.56
1.17
2.56
1.08
0.40
28.20
1.17
4.80
43
173.67
EPSFt
181.32
190.58
220.86
219.97
232.92
265.88
267.35
259.60
251.82
296.55
186.04
4.95%
5.47%
—
10.44
EPS growth%
17.65
17.54
17.94
19.05
20.82
18.14
19.54
18.46
17.86
17.00
12.28
18.14
18.04
93
145.63
Bookvalue per shFt
118.73
117.58
102.44
97.77
101.87
97.23
83.67
80.62
82.49
84.85
55.64
(3.59%)
(3.92%)
—
124.14
FCF per shareFt
67.27
78.78
95.18
102.20
117.35
122.68
136.11
164.55
181.94
198.83
115.63
11.12%
12.32%
—
184.98
Dividend per shFt
179.18
185.50
202.20
233.91
236.38
282.28
311.31
337.81
349.54
417.60
159.72
12.05%
8.56%
—
23.00
Div yield (avg)%
14.73
15.88
14.24
13.33
13.03
14.75
17.41
16.62
16.94
16.87
14.93
16.87
15.31
59
20.62
Payout ratio%
29.40
31.09
32.47
32.93
35.17
35.83
36.43
38.46
38.10
40.87
21.09
38.10
35.50
34
34.96
Shares (diluted)M
32.64
31.88
34.44
31.48
30.62
28.56
28.73
27.43
28.06
27.91
34.87
(1.84%)
(0.56%)
25
6.36
Buyback yield%
16.85
17.92
19.92
21.38
20.07
20.42
19.09
20.83
18.46
20.40
19.14
20.40
20.00
9
1.129
D/E ratiox
1.437
1.576
1.878
1.833
1.936
2.321
2.643
3.047
2.997
2.939
1.033
2.939
2.128
85
7.277
Enterprise valueFt B
9.105
8.652
8.495
8.223
9.139
10.45
10.93
12.42
13.45
14.63
13.72
9.86%
4.57%
93
1.463
LT debtFt B
5.091
5.312
5.100
4.547
4.191
3.666
3.917
3.573
3.806
3.710
6.792
(2.41%)
(3.08%)
36
Cost of revenue
1.42%
1.01×
Operating expenses
1.78%
1.04×
Goodwill & intangibles
18.16%