12.66
RevenueSR B
23.77
24.80
25.49
26.10
26.87
27.83
28.56
30.04
30.70
31.36
13.33
3.14%
3.24%
44
23.55
Revenue growth%
2.58
0.40
1.07
3.10
2.53
1.61
0.40
2.02
3.77
3.76
5.69
2.02
2.27
23
4.60
Gross margin%
29.50
27.88
25.89
27.55
27.21
29.70
28.98
28.79
26.86
26.67
23.46
28.79
27.71
88
23.70
Operating margin%
6.90
8.68
6.39
5.83
3.52
3.59
5.32
5.48
6.53
6.89
18.42
5.48
6.11
89
6.07
Net margin%
22.23
20.91
21.84
21.47
20.18
22.39
19.45
19.90
17.04
19.82
8.19
19.82
20.54
77
29.17
P/E ratio (avg)x
54.35
63.56
69.15
80.40
88.03
103.1
108.1
105.0
115.8
119.4
17.86
108.1
95.57
89
16.08
EV/EBITx
24.53
24.59
26.78
26.18
28.06
29.54
32.20
33.10
33.87
36.33
31.16
33.10
28.80
9
24.30
FCF yield (avg)%
19.72
20.61
23.14
25.67
26.79
24.95
25.20
23.20
21.29
22.77
27.22
23.20
23.17
7
17.18
FCF margin%
16.41
16.07
14.00
11.67
12.62
11.67
12.61
15.42
16.23
16.03
13.36
15.42
14.71
31
1.300
FCF / Net incomex
2.171
2.041
2.097
2.213
2.268
2.580
3.007
3.288
3.640
3.781
0.216
3.288
2.424
85
22.20
ROIC%
13.89
16.03
14.76
16.20
15.98
13.86
12.96
15.61
14.14
13.25
12.04
13.86
14.45
17
8.55
Return on equity%
14.58
13.56
10.97
12.71
14.36
13.06
15.08
12.66
13.24
15.92
23.93
13.24
13.40
38
13.58
Return on assets%
7.84
7.00
8.41
9.64
11.37
12.67
12.51
14.32
16.23
16.95
26.76
14.32
11.94
66
15.09
EPSSR
37.24
44.16
45.60
44.87
43.64
50.82
53.99
53.53
52.06
54.47
16.15
4.53%
4.80%
—
15.30
EPS growth%
3.52
2.95
2.37
5.34
5.14
7.02
9.89
12.37
15.31
16.10
3.83
12.37
6.18
23
10.04
Bookvalue per shSR
31.32
33.71
38.10
42.32
45.48
52.25
58.27
58.46
59.57
63.67
5.87
6.96%
8.84%
—
34.73
FCF per shareSR
26.45
29.00
31.74
32.48
30.81
34.78
33.90
34.08
38.95
42.33
8.36
6.56%
4.49%
—
10.86
Dividend per shSR
47.91
50.91
55.56
64.22
66.07
63.43
73.28
78.23
85.86
85.49
15.56
5.29%
6.24%
—
8.31
Div yield (avg)%
14.64
17.16
19.82
17.51
15.05
14.68
13.14
15.41
15.10
17.34
23.16
15.10
15.26
51
25.31
Payout ratio%
6.73
5.95
7.87
7.00
6.27
8.22
9.70
12.07
11.16
13.51
27.09
11.16
8.05
68
0.766
Shares (diluted)B
0.784
0.868
0.955
0.858
0.767
0.838
0.891
0.980
1.062
1.174
0.783
8.88%
3.26%
22
16.02
Buyback yield%
21.97
22.17
22.13
24.53
24.26
25.81
28.16
25.96
23.77
20.98
10.88
25.81
24.01
88
1.796
D/E ratiox
0.891
0.872
0.837
0.881
0.917
1.034
1.172
1.334
1.453
1.494
0.641
1.334
0.975
14
17.92
Enterprise valueSR B
26.89
25.46
24.25
24.57
25.39
27.51
26.08
24.11
24.84
25.73
15.00
0.27%
0.31%
92
35.05
LT debtSR B
24.08
23.25
25.55
28.14
31.88
30.11
28.38
28.63
29.54
29.61
6.142
(1.47%)
3.29%
24
Cost of revenue
2.95%
0.97×
Operating expenses
4.29%
1.11×
Cash and investments
20.14%
Spread over hurdle
12.05%