0.861
RevenueFt B
1.233
1.250
1.270
1.290
1.331
1.357
1.346
1.342
1.387
1.421
0.911
1.31%
1.80%
86
28.25
Revenue growth%
23.95
25.17
23.09
24.80
23.09
23.87
23.29
20.37
22.81
25.75
12.51
23.29
23.58
35
27.46
Gross margin%
27.46
27.16
25.27
25.19
27.76
28.91
26.36
26.04
23.43
21.52
29.15
26.04
26.20
23
11.51
Operating margin%
16.90
17.20
17.36
18.30
17.10
16.48
17.86
16.93
16.26
16.12
8.00
16.48
17.01
54
18.13
Net margin%
12.66
13.70
11.99
11.11
8.21
7.30
6.43
8.86
6.67
7.94
24.58
7.30
8.54
53
33.31
P/E ratio (avg)x
8.742
9.238
9.233
9.126
9.799
9.707
10.50
11.78
11.29
10.48
23.12
10.50
9.753
74
27.64
EV/EBITx
23.91
26.24
26.40
26.92
28.54
26.84
25.26
24.00
27.38
30.22
29.59
26.84
26.62
27
15.60
FCF yield (avg)%
6.49
5.74
5.19
4.11
4.01
5.96
7.20
10.17
7.93
10.26
14.14
7.93
6.22
5
23.20
FCF margin%
19.01
18.30
19.06
21.69
19.77
19.39
20.78
22.10
22.22
24.67
24.04
22.10
20.27
85
0.410
FCF / Net incomex
1.703
1.778
1.969
2.335
2.463
2.929
3.486
3.503
4.082
4.832
0.575
3.503
2.696
75
17.33
ROIC%
16.03
16.11
13.57
15.83
18.39
15.47
17.59
18.38
18.28
15.43
8.89
17.59
16.07
59
28.19
Return on equity%
18.39
20.70
20.92
23.10
21.43
23.71
21.68
19.44
18.57
16.21
15.58
19.44
20.81
54
21.34
Return on assets%
19.02
18.26
20.53
20.07
18.36
18.81
20.66
19.03
16.81
18.94
22.52
18.94
18.98
39
0.27
EPSFt
0.35
0.41
0.45
0.45
0.51
0.49
0.48
0.51
0.52
0.55
0.28
1.25%
3.97%
—
17.12
EPS growth%
12.62
11.03
10.34
9.36
7.18
5.76
3.23
0.57
0.40
3.18
15.86
3.18
6.47
63
0.54
Bookvalue per shFt
0.62
0.71
0.85
0.93
0.96
1.12
1.29
1.46
1.49
1.53
0.42
9.84%
10.68%
—
0.33
FCF per shareFt
0.11
0.12
0.13
0.14
0.13
0.15
0.14
0.13
0.12
0.13
0.35
(1.03%)
1.10%
—
0.51
Dividend per shFt
0.35
0.40
0.46
0.43
0.41
0.44
0.40
0.45
0.49
0.55
0.15
6.44%
6.13%
—
27.91
Div yield (avg)%
23.89
20.94
22.45
20.94
17.95
16.82
18.30
20.08
18.94
18.99
24.84
18.94
19.54
86
26.38
Payout ratio%
25.46
23.65
25.42
24.51
22.61
23.07
21.48
20.24
17.37
18.43
5.02
20.24
22.84
26
0.961
Shares (diluted)B
1.257
1.265
1.423
1.491
1.654
1.544
1.712
1.642
1.549
1.498
0.946
(1.95%)
2.82%
60
15.45
Buyback yield%
19.45
20.92
22.61
24.15
25.18
26.27
26.98
28.38
31.26
33.61
29.72
28.38
25.73
46
1.517
D/E ratiox
2.219
2.400
2.291
2.328
2.649
2.866
2.740
2.791
3.107
3.699
1.679
2.866
2.695
65
1,103
Enterprise valueFt M
394.0
348.7
338.8
359.2
324.3
329.0
304.0
334.3
341.7
305.4
374.0
(1.20%)
(1.73%)
73
0.641
LT debtFt B
1.105
0.992
0.886
0.915
0.833
0.790
0.806
0.845
0.906
0.916
0.505
1.93%
(2.40%)
16
Cost of revenue
1.80%
1.00×
Operating expenses
1.79%
1.00×
Goodwill & intangibles
12.92%