1.043
RevenueSR B
2.092
2.077
2.098
2.141
2.154
2.219
2.217
2.217
2.272
2.355
1.134
1.80%
1.43%
26
12.81
Revenue growth%
10.85
12.92
14.30
13.90
15.77
16.31
18.59
16.04
17.91
20.44
13.13
17.91
15.90
81
14.64
Gross margin%
28.26
28.72
29.48
30.41
32.29
32.69
31.49
28.92
31.69
31.52
10.36
31.52
30.95
86
10.55
Operating margin%
22.64
23.08
25.95
25.85
25.84
24.39
25.93
23.91
25.12
24.49
10.52
24.49
24.80
51
5.00
Net margin%
0.54
3.30
2.79
3.25
0.74
0.40
1.29
0.40
0.40
3.39
28.23
0.40
1.01
93
30.21
P/E ratio (avg)x
29.01
32.35
33.91
34.08
38.97
39.57
41.74
48.53
49.30
54.93
30.14
48.53
39.27
81
7.982
EV/EBITx
32.11
34.99
33.43
35.54
36.64
37.35
38.68
44.20
44.62
50.88
17.01
44.20
36.99
93
17.63
FCF yield (avg)%
19.35
22.20
23.70
23.41
20.44
22.80
22.52
23.40
20.58
21.96
9.73
22.52
22.36
23
4.07
FCF margin%
25.73
27.64
29.30
28.07
28.11
29.32
26.57
24.31
22.67
23.79
22.88
24.31
27.10
69
0.221
FCF / Net incomex
1.233
1.317
1.450
1.593
1.750
1.770
1.901
1.928
1.937
1.961
0.983
1.928
1.760
62
7.18
ROIC%
8.31
10.94
10.43
10.44
10.10
12.98
13.17
16.16
17.48
16.57
4.03
16.16
11.96
60
7.36
Return on equity%
16.96
14.47
11.81
10.32
12.20
15.05
16.25
18.88
17.90
19.84
6.01
17.90
15.65
58
2.34
Return on assets%
10.37
11.72
12.00
14.41
14.29
16.34
15.06
12.14
11.95
9.41
4.95
12.14
12.07
80
1.85
EPSSR
3.03
3.04
3.24
3.35
2.94
3.13
3.26
3.05
2.85
2.83
1.95
(0.74%)
(1.92%)
—
14.57
EPS growth%
23.17
21.95
22.26
22.79
25.27
25.65
26.02
24.98
24.50
25.50
4.95
25.50
24.74
83
4.51
Bookvalue per shSR
2.59
2.93
2.93
2.98
2.89
3.41
3.49
3.38
3.38
3.72
4.47
5.20%
3.78%
—
5.51
FCF per shareSR
1.27
1.31
1.14
1.00
0.98
0.96
0.87
0.92
0.92
0.89
2.83
(2.01%)
(3.58%)
—
5.10
Dividend per shSR
3.08
3.52
4.24
4.61
5.32
5.67
6.85
7.89
8.94
10.58
1.48
14.74%
14.49%
—
27.17
Div yield (avg)%
22.45
21.45
18.63
21.24
18.60
20.05
21.79
21.93
22.26
21.84
18.13
21.84
21.62
69
13.91
Payout ratio%
1.58
2.05
1.57
1.50
0.40
0.40
0.69
0.40
1.29
2.50
15.43
0.69
1.39
58
256.1
Shares (diluted)M
298.7
296.3
294.3
312.4
295.0
290.2
274.5
271.3
296.2
324.5
243.2
1.93%
0.27%
58
25.51
Buyback yield%
25.85
23.33
21.49
20.86
18.75
18.54
18.84
19.29
20.09
20.09
14.74
19.29
20.09
72
1.706
D/E ratiox
1.217
1.295
1.228
1.347
1.333
1.438
1.319
1.309
1.208
1.166
1.624
1.309
1.302
76
613.6
Enterprise valueSR M
253.4
241.0
224.1
202.8
199.1
179.4
157.4
146.9
143.4
157.2
837.7
(4.62%)
(5.92%)
50
2,045
LT debtSR M
872.3
798.7
866.9
771.3
738.7
732.0
735.4
774.2
722.8
638.7
993.7
(2.86%)
(3.20%)
24
Cost of revenue
1.17%
0.97×
Operating expenses
1.95%
1.05×
Goodwill & intangibles
17.76%
Cash and investments
17.40%
Spread over hurdle
14.70%