7.992
RevenueSR B
6.686
6.754
6.821
6.879
7.076
7.298
7.357
7.534
7.592
7.613
8.705
1.48%
1.66%
5
21.59
Revenue growth%
22.02
23.20
22.51
21.66
20.38
22.94
21.89
19.83
17.04
17.71
14.78
19.83
21.77
33
7.35
Gross margin%
27.46
25.43
25.45
26.54
28.54
30.11
28.46
30.88
29.26
31.22
28.39
30.11
28.50
33
27.69
Operating margin%
18.23
16.93
18.78
18.32
21.03
19.27
21.57
24.53
21.94
22.64
21.59
21.94
20.15
86
27.05
Net margin%
2.88
4.90
4.56
6.05
3.25
2.94
1.65
3.40
3.67
2.02
7.04
2.94
3.32
59
23.01
P/E ratio (avg)x
15.59
16.77
18.15
18.36
18.00
17.98
17.86
20.11
19.78
20.89
34.81
19.78
18.08
12
24.24
EV/EBITx
22.89
21.08
19.63
17.69
15.33
12.96
13.24
14.12
13.08
11.71
10.27
13.08
14.72
18
22.44
FCF yield (avg)%
1.79
0.71
2.87
1.25
0.40
0.40
0.40
0.43
2.02
4.19
21.34
0.43
0.98
36
13.80
FCF margin%
0.56
0.40
1.12
3.67
5.55
6.91
4.97
3.80
4.00
3.27
10.27
4.00
3.73
43
0.652
FCF / Net incomex
1.003
0.970
0.973
1.086
1.152
1.293
1.399
1.577
1.609
1.772
1.787
1.577
1.223
78
18.62
ROIC%
12.85
11.10
8.17
8.88
8.10
10.53
10.80
10.55
9.79
12.63
8.67
10.55
10.54
35
16.95
Return on equity%
22.69
25.21
27.05
25.93
24.99
23.01
24.10
21.19
20.13
19.27
13.22
21.19
23.56
6
8.12
Return on assets%
25.80
28.12
26.52
25.84
26.72
25.34
27.97
30.76
28.84
27.04
8.91
27.97
26.88
34
11.10
EPSSR
25.07
27.28
26.53
28.92
33.49
38.67
42.27
44.93
41.64
43.86
11.74
5.54%
5.88%
—
27.17
EPS growth%
21.58
21.62
19.12
16.39
13.40
12.93
12.69
11.20
9.21
8.34
9.06
11.20
13.17
19
15.79
Bookvalue per shSR
8.18
8.28
8.02
7.87
7.81
8.30
8.11
8.43
9.21
10.36
15.56
5.81%
3.28%
—
3.99
FCF per shareSR
15.83
17.95
21.29
21.02
21.86
26.20
25.98
28.56
33.44
36.18
14.70
10.60%
8.57%
—
17.87
Dividend per shSR
17.98
19.18
21.17
23.64
26.50
27.61
27.03
29.84
30.92
34.57
21.18
5.47%
6.42%
—
19.09
Div yield (avg)%
1.51
3.05
0.67
1.34
3.57
2.62
2.70
3.04
5.05
7.32
11.88
3.04
2.87
19
15.64
Payout ratio%
26.32
27.93
26.94
26.85
25.12
23.07
21.64
24.09
25.16
24.63
20.34
24.09
25.14
47
482.3
Shares (diluted)M
578.8
632.2
589.2
558.6
624.2
613.3
571.2
624.5
651.7
660.1
477.5
1.13%
2.25%
49
8.23
Buyback yield%
3.68
3.93
3.85
5.85
3.63
3.09
4.98
2.93
4.84
5.01
10.05
4.84
3.89
65
0.925
D/E ratiox
1.147
1.060
1.024
0.934
0.921
0.822
0.853
0.861
0.860
0.795
0.834
0.853
0.891
91
5.366
Enterprise valueSR B
1.516
1.412
1.494
1.351
1.329
1.150
1.239
1.342
1.367
1.381
9.632
0.78%
(1.90%)
62
8.023
LT debtSR B
8.505
7.890
8.799
9.270
10.71
12.09
12.25
13.89
15.60
14.59
3.845
6.37%
5.27%
29
Cost of revenue
1.54%
0.99×
Operating expenses
2.35%
1.07×