6.136
RevenueFt B
4.100
4.269
4.374
4.561
4.822
4.936
5.186
5.345
5.546
5.767
6.312
3.64%
3.78%
19
13.99
Revenue growth%
5.60
7.74
8.58
7.74
5.88
7.32
5.68
4.13
4.90
4.69
29.16
4.90
5.78
42
6.19
Gross margin%
1.19
0.40
2.58
4.45
3.58
6.34
6.28
6.22
7.82
10.33
11.84
6.34
5.34
40
17.03
Operating margin%
22.28
24.39
21.71
24.06
25.18
28.08
25.80
27.64
25.77
25.27
2.15
25.80
25.23
78
11.92
Net margin%
24.68
27.60
26.74
24.84
21.97
21.18
20.82
19.09
22.08
22.41
28.10
21.18
22.24
48
15.98
P/E ratio (avg)x
31.12
32.49
32.41
34.31
39.53
37.45
43.87
49.11
54.96
60.30
26.95
49.11
38.49
23
7.321
EV/EBITx
29.43
29.13
34.51
39.53
43.98
48.12
55.04
66.27
74.08
75.61
28.92
66.27
46.05
24
17.15
FCF yield (avg)%
15.91
17.57
17.21
14.24
16.43
14.78
17.58
15.54
14.55
17.00
17.71
15.54
16.17
35
9.24
FCF margin%
14.72
16.74
17.08
17.63
20.53
22.02
24.35
22.49
24.46
22.73
24.63
22.73
21.28
59
1.162
FCF / Net incomex
2.138
2.471
2.786
3.301
3.290
3.120
3.340
3.405
4.037
4.005
0.859
3.405
3.295
83
28.80
ROIC%
15.14
16.28
14.12
13.59
12.75
10.04
10.54
11.48
10.94
11.69
12.07
10.94
12.22
47
23.16
Return on equity%
33.97
35.45
38.36
39.90
39.16
41.95
39.44
36.94
36.51
37.00
19.10
37.00
37.68
12
13.73
Return on assets%
21.55
24.00
23.51
25.12
25.10
23.02
23.57
23.04
21.45
20.49
18.78
23.02
23.28
38
129.96
EPSFt
56.53
55.63
61.64
66.20
76.78
76.15
76.73
87.22
103.20
112.46
145.24
7.93%
7.98%
—
14.19
EPS growth%
26.36
23.65
22.47
20.51
22.30
19.53
22.21
24.86
25.21
23.08
9.33
23.08
22.78
41
87.47
Bookvalue per shFt
46.72
53.73
59.43
61.32
59.40
69.25
68.48
69.87
66.61
77.03
169.43
5.33%
5.01%
—
95.18
FCF per shareFt
216.79
212.52
213.70
207.56
194.84
213.81
198.96
203.61
190.21
181.25
107.90
(1.44%)
(1.59%)
—
172.86
Dividend per shFt
389.88
434.92
470.43
503.05
518.75
573.58
652.30
664.13
768.23
744.15
220.35
7.48%
7.32%
—
29.41
Div yield (avg)%
0.40
2.62
1.44
1.02
0.40
0.40
0.40
2.82
3.22
5.07
10.62
2.82
1.23
44
4.32
Payout ratio%
15.46
13.86
14.96
12.84
11.10
8.94
11.29
12.66
9.72
8.23
9.22
9.72
11.97
54
14.21
Shares (diluted)M
21.21
21.38
21.67
22.01
24.29
27.10
28.76
28.88
30.67
32.67
13.61
6.10%
6.16%
49
17.76
Buyback yield%
16.73
14.11
14.69
17.66
15.19
14.42
12.53
14.07
11.21
14.07
27.08
14.07
14.27
80
1.611
D/E ratiox
0.297
0.305
0.321
0.370
0.420
0.413
0.423
0.470
0.516
0.501
1.293
0.470
0.417
90
3.204
Enterprise valueFt B
0.750
0.738
0.765
0.755
0.764
0.830
0.834
0.891
0.966
0.881
4.810
2.89%
2.38%
70
2.919
LT debtFt B
0.861
0.904
0.961
0.960
0.899
0.985
0.939
0.875
0.889
0.786
2.090
(2.63%)
(1.05%)
81
Cost of revenue
4.02%
1.02×
Operating expenses
3.88%
1.01×
Spread over hurdle
(0.51%)