0.119
RevenueSR B
1.084
1.108
1.152
1.168
1.197
1.227
1.261
1.309
1.334
1.353
0.128
2.47%
2.48%
42
10.04
Revenue growth%
15.40
12.97
15.45
13.76
11.95
14.02
11.70
12.88
14.25
13.55
9.24
13.55
13.66
42
5.47
Gross margin%
22.32
21.00
18.51
19.31
21.23
18.52
19.17
19.67
17.70
15.48
28.29
18.52
19.24
76
16.05
Operating margin%
21.82
20.46
19.26
19.36
18.72
17.29
15.55
14.64
14.72
16.69
17.05
15.55
18.00
72
26.03
Net margin%
21.40
19.46
20.24
19.47
21.04
23.88
22.13
21.02
24.02
22.03
29.03
22.13
21.22
68
35.21
P/E ratio (avg)x
7.203
7.487
7.531
7.965
8.481
9.028
9.859
10.27
10.65
10.32
29.73
10.27
8.755
57
18.00
EV/EBITx
25.66
29.17
31.41
34.99
38.85
41.88
43.93
47.33
55.82
57.26
14.98
47.33
40.36
83
25.10
FCF yield (avg)%
26.38
29.33
28.34
29.71
27.45
25.34
26.65
28.03
29.08
31.94
7.45
28.03
28.18
36
8.54
FCF margin%
16.93
17.30
15.49
16.17
14.38
16.25
14.28
14.45
12.94
10.74
26.30
14.28
14.97
77
0.379
FCF / Net incomex
1.456
1.327
1.406
1.482
1.435
1.283
1.398
1.365
1.482
1.630
0.881
1.398
1.420
27
24.57
ROIC%
25.25
26.99
24.55
27.30
29.03
30.88
30.19
32.12
32.92
31.02
29.38
31.02
29.61
36
4.59
Return on equity%
9.98
12.02
10.01
12.42
14.88
14.20
12.57
12.91
13.03
15.29
22.12
13.03
12.74
41
10.04
Return on assets%
21.25
22.01
21.47
23.71
23.30
20.63
22.76
22.33
21.61
21.07
11.72
21.61
21.81
40
1.26
EPSSR
3.89
4.26
4.70
4.63
5.40
5.46
6.04
6.11
6.68
7.70
1.29
7.35%
7.03%
—
7.05
EPS growth%
24.57
27.44
26.92
25.34
25.33
24.98
23.40
25.41
24.63
26.30
15.52
24.98
25.33
70
2.35
Bookvalue per shSR
2.21
2.30
2.35
2.62
2.88
3.24
3.68
4.23
4.28
4.19
2.56
7.78%
7.04%
—
2.38
FCF per shareSR
0.67
0.63
0.61
0.58
0.53
0.46
0.46
0.43
0.41
0.40
1.11
(5.67%)
(4.56%)
—
1.09
Dividend per shSR
2.47
2.59
3.05
3.01
3.48
4.09
4.94
5.02
5.52
6.43
3.17
13.07%
10.39%
—
5.91
Div yield (avg)%
14.77
14.01
16.26
13.61
14.23
12.52
11.25
9.90
10.89
13.33
23.91
11.25
13.47
95
28.44
Payout ratio%
25.37
24.81
27.69
26.48
27.11
29.52
31.42
34.20
36.48
36.58
4.92
34.20
28.61
43
300.4
Shares (diluted)M
355.4
348.4
402.1
449.0
525.0
588.7
645.0
621.7
714.8
794.8
295.1
8.65%
8.60%
79
13.50
Buyback yield%
2.90
2.68
3.53
3.24
2.61
0.91
0.77
1.56
1.49
2.67
27.13
1.49
2.64
85
1.789
D/E ratiox
0.965
0.999
1.123
1.268
1.222
1.337
1.486
1.571
1.603
1.534
1.266
1.534
1.303
74
617.2
Enterprise valueSR M
466.6
519.2
512.8
567.2
565.7
559.3
514.3
478.4
442.9
450.2
199.2
(4.46%)
(0.15%)
9
1.023
LT debtSR B
1.157
1.137
1.027
1.019
0.998
0.921
0.837
0.827
0.817
0.740
0.708
(5.81%)
(4.20%)
65
Cost of revenue
2.48%
1.00×
Operating expenses
1.93%
0.95×
Spread over hurdle
(2.77%)