20.51
RevenueR B
22.21
22.26
22.84
23.39
23.76
23.59
23.67
23.68
23.43
23.75
22.44
(0.01%)
0.88%
59
21.79
Revenue growth%
27.55
29.68
27.55
27.33
28.74
30.64
32.19
31.97
30.49
32.81
20.23
31.97
30.09
8
29.63
Gross margin%
22.82
23.01
21.44
19.91
17.53
15.24
17.32
17.65
17.77
18.41
10.79
17.65
18.09
20
12.42
Operating margin%
21.43
19.74
21.43
18.51
16.70
19.12
19.75
18.35
20.70
22.69
26.57
19.75
19.75
31
10.64
Net margin%
32.21
33.50
30.94
30.21
29.56
30.44
33.28
33.92
32.53
30.86
2.03
32.53
31.57
57
12.37
P/E ratio (avg)x
6.560
5.953
5.778
5.021
4.813
4.077
3.840
3.716
3.431
3.660
18.61
3.716
4.445
48
10.20
EV/EBITx
17.55
18.70
19.77
22.82
26.11
25.69
28.47
33.26
33.63
36.22
35.27
33.26
25.90
94
2.44
FCF yield (avg)%
7.02
7.19
7.13
4.78
5.48
7.23
6.29
8.63
9.93
7.08
15.21
7.23
7.10
62
21.42
FCF margin%
2.88
4.50
4.86
7.20
7.31
5.76
5.42
3.71
4.67
5.78
21.84
5.42
5.14
61
0.936
FCF / Net incomex
1.449
1.454
1.469
1.625
1.805
1.998
2.246
2.396
2.332
2.656
0.198
2.332
1.902
64
11.93
ROIC%
11.42
12.65
12.56
12.73
13.80
12.99
11.07
8.45
7.08
5.74
24.27
8.45
11.99
10
3.76
Return on equity%
0.40
2.49
4.05
6.80
6.47
3.81
6.78
4.73
7.22
6.02
10.13
6.02
5.37
23
17.96
Return on assets%
8.82
9.80
12.02
11.85
14.25
14.22
16.01
17.82
16.66
17.29
2.86
16.66
14.24
30
9.23
EPSR
38.18
37.79
39.01
44.14
44.85
47.93
50.89
50.51
58.04
62.49
9.49
6.86%
5.96%
—
13.04
EPS growth%
32.10
32.67
31.86
30.77
32.39
30.16
33.02
32.93
32.42
31.24
20.74
32.42
32.24
12
26.77
Bookvalue per shR
9.68
10.58
11.29
11.20
10.49
11.42
11.87
12.55
12.85
13.15
21.71
4.62%
2.68%
—
16.36
FCF per shareR
9.60
10.43
9.92
9.81
9.18
9.89
8.95
7.89
7.36
7.76
11.97
(3.32%)
(2.54%)
—
25.98
Dividend per shR
21.76
24.11
22.80
24.39
25.37
28.76
28.29
26.68
25.34
27.70
13.54
1.77%
2.64%
—
4.41
Div yield (avg)%
21.87
20.69
18.54
20.02
22.34
23.25
24.46
23.00
23.42
26.03
23.93
23.42
22.67
47
15.87
Payout ratio%
25.42
25.49
24.69
24.43
26.23
27.76
27.58
26.40
28.28
28.67
7.60
27.76
26.31
14
318.2
Shares (diluted)M
248.6
260.2
291.9
313.6
314.5
303.4
335.9
338.5
358.3
379.3
312.6
3.82%
4.15%
12
3.20
Buyback yield%
25.73
26.61
25.20
24.08
24.35
25.41
26.26
27.41
26.53
25.60
3.13
26.26
25.66
17
0.314
D/E ratiox
1.525
1.330
1.345
1.363
1.374
1.310
1.222
1.280
1.401
1.368
0.254
1.310
1.354
77
16.39
Enterprise valueR B
10.93
12.24
12.78
11.92
10.73
9.807
9.906
11.05
10.14
9.505
10.42
(2.40%)
(0.67%)
93
2.263
LT debtR B
17.72
18.97
17.52
16.36
15.08
16.43
15.83
15.63
13.73
15.09
5.499
0.01%
(2.45%)
42
Revenue
R 23.75B
0.88%
1.00×
Cost of revenue
R 12.87B
0.59%
0.97×
Operating expenses
R 2.728B
1.33%
1.04×
Property and equipment
15.98%
Goodwill & intangibles
15.96%
Spread over hurdle
(7.12%)