86.51
RevenueSR M
34.35
36.60
39.54
42.11
45.35
50.16
53.59
58.49
63.56
68.91
94.36
8.73%
8.26%
69
24.08
Revenue growth%
5.79
8.32
5.87
8.49
10.24
7.27
7.94
6.86
3.93
2.02
7.26
6.86
7.07
82
23.95
Gross margin%
10.88
11.37
8.70
7.69
5.97
5.39
6.95
6.39
8.53
8.59
5.68
6.95
8.11
31
26.26
Operating margin%
17.85
17.81
20.66
20.19
19.73
19.23
21.32
19.21
21.32
22.69
7.49
21.32
19.96
60
25.98
Net margin%
9.28
9.15
9.21
9.56
9.69
7.95
6.14
5.69
5.64
5.42
9.63
5.69
8.55
22
30.38
P/E ratio (avg)x
39.67
44.62
40.39
38.65
41.69
46.00
50.61
52.92
51.69
57.75
10.10
51.69
45.31
87
11.71
EV/EBITx
20.15
20.03
19.95
19.56
21.35
25.36
30.14
35.99
39.71
38.68
30.28
35.99
23.36
84
14.62
FCF yield (avg)%
28.13
29.07
29.47
31.62
33.81
36.55
33.80
34.25
35.84
33.76
2.37
34.25
33.78
68
18.81
FCF margin%
25.55
26.83
27.44
27.89
27.42
29.56
27.35
30.28
27.77
30.74
24.36
29.56
27.61
7
0.122
FCF / Net incomex
0.911
0.861
0.883
0.922
0.938
1.002
0.885
0.862
0.855
0.801
0.112
0.862
0.884
39
19.56
ROIC%
14.19
16.89
16.80
16.69
14.01
13.01
10.42
11.84
9.04
6.04
12.83
10.42
13.51
32
14.32
Return on equity%
8.52
9.00
9.36
8.80
7.53
9.10
7.51
6.93
6.69
8.56
23.28
7.51
8.54
21
16.52
Return on assets%
17.34
15.66
16.87
17.95
19.16
19.64
21.95
24.32
24.81
26.77
6.38
24.32
19.40
14
1.84
EPSSR
3.15
3.68
3.49
3.83
4.02
4.01
4.36
4.15
4.48
5.16
2.04
5.11%
6.13%
—
27.75
EPS growth%
19.08
21.24
22.40
23.68
25.13
23.97
21.32
22.20
24.01
23.33
5.36
23.33
22.87
93
3.64
Bookvalue per shSR
1.56
1.56
1.48
1.63
1.44
1.31
1.24
1.18
1.07
1.04
3.52
(6.31%)
(4.52%)
—
1.73
FCF per shareSR
5.36
5.32
6.13
6.06
6.88
7.80
9.29
9.50
10.03
10.47
4.31
8.76%
6.65%
—
1.64
Dividend per shSR
7.04
8.33
7.93
7.87
9.20
10.52
10.64
11.65
12.30
13.69
4.47
8.29%
8.18%
—
19.84
Div yield (avg)%
10.32
10.15
11.37
11.82
11.70
14.22
13.08
13.29
15.86
14.57
16.71
14.22
12.45
28
2.86
Payout ratio%
24.58
24.22
24.65
24.87
23.17
24.58
24.99
25.99
23.65
25.97
28.40
24.99
24.62
30
11.30
Shares (diluted)M
20.12
21.60
23.07
26.55
30.74
35.53
39.58
42.73
42.75
44.90
11.21
7.87%
9.29%
87
18.44
Buyback yield%
4.27
2.89
1.14
2.86
3.23
2.12
3.36
3.95
1.49
0.40
21.57
2.12
2.88
26
1.214
D/E ratiox
0.163
0.149
0.147
0.128
0.137
0.140
0.123
0.120
0.116
0.107
1.619
0.120
0.132
46
86.71
Enterprise valueSR M
31.70
28.62
27.34
28.21
30.13
26.90
25.76
27.48
24.42
21.19
55.88
(6.79%)
(4.89%)
55
29.01
LT debtSR M
17.19
15.52
16.32
16.53
17.14
17.10
18.56
16.06
14.46
15.12
28.67
(2.48%)
(1.19%)
39
Cost of revenue
8.45%
1.02×
Operating expenses
7.94%
0.97×
Goodwill & intangibles
15.45%