0.947
RevenueSR B
5.608
5.732
5.805
5.920
6.136
6.359
6.597
6.656
6.939
7.075
1.013
2.89%
2.40%
62
29.60
Revenue growth%
10.80
7.90
6.34
7.30
9.15
11.91
10.48
9.65
7.73
9.00
2.73
9.65
9.07
57
10.35
Gross margin%
28.00
27.47
24.87
25.98
24.88
27.09
25.29
25.73
24.86
26.89
26.00
25.73
25.86
38
21.17
Operating margin%
5.62
3.70
1.05
0.61
2.51
2.09
2.41
3.60
4.49
4.97
28.97
3.60
3.06
50
22.41
Net margin%
19.07
16.87
17.27
17.95
19.04
19.21
18.13
19.90
21.67
19.95
26.49
19.90
19.05
27
29.07
P/E ratio (avg)x
31.74
32.03
32.13
34.49
35.58
34.55
37.31
42.49
39.94
45.37
25.87
39.94
35.07
26
15.77
EV/EBITx
14.06
15.79
15.21
15.93
15.82
16.86
18.27
18.45
19.25
21.24
9.093
18.45
16.39
45
7.20
FCF yield (avg)%
23.91
24.04
26.80
26.56
23.80
24.71
25.91
27.03
29.02
27.62
4.90
27.03
26.23
63
11.20
FCF margin%
25.97
25.72
23.19
23.24
21.68
19.53
19.63
22.58
20.62
22.47
21.02
20.62
22.52
24
0.929
FCF / Net incomex
0.678
0.623
0.660
0.678
0.621
0.613
0.556
0.500
0.522
0.460
0.236
0.522
0.617
20
17.76
ROIC%
29.31
27.21
26.77
28.47
26.35
23.99
22.78
23.04
24.53
23.30
20.24
23.30
25.44
91
6.71
Return on equity%
9.76
10.43
10.45
9.30
9.90
7.78
5.74
8.55
7.19
7.01
22.46
7.19
8.92
30
18.10
Return on assets%
5.81
7.58
9.15
6.91
6.67
5.50
3.32
0.41
2.39
2.69
9.16
2.69
5.66
19
2.65
EPSSR
1.39
1.47
1.34
1.23
1.28
1.16
1.27
1.17
1.15
1.13
2.96
(2.41%)
(3.35%)
—
24.91
EPS growth%
29.17
28.15
29.45
31.11
32.07
31.67
31.42
30.11
33.09
34.53
10.20
31.67
31.26
81
7.09
Bookvalue per shSR
1.71
1.63
1.81
1.79
1.95
1.80
2.01
2.19
2.29
2.37
4.91
3.93%
2.89%
—
2.00
FCF per shareSR
2.76
3.00
2.83
3.03
2.82
2.87
2.52
2.76
2.52
2.38
5.35
(3.29%)
(2.65%)
—
6.49
Dividend per shSR
6.68
5.99
6.51
6.00
6.13
6.52
7.03
6.33
5.98
6.41
1.39
0.89%
(1.13%)
—
17.72
Div yield (avg)%
19.90
21.85
23.05
21.39
20.06
17.26
14.46
15.15
15.24
15.73
7.27
15.24
18.58
60
10.55
Payout ratio%
20.13
17.95
18.17
17.65
16.03
18.13
17.85
17.54
14.81
15.41
13.86
17.54
17.75
62
1.022
Shares (diluted)B
1.108
1.055
1.069
1.180
1.257
1.192
1.057
1.091
1.208
1.340
1.022
1.29%
2.79%
69
29.48
Buyback yield%
3.38
0.98
0.40
2.25
2.69
4.02
7.00
7.57
9.97
10.14
2.87
7.57
3.70
16
1.146
D/E ratiox
1.554
1.774
1.703
1.720
1.939
1.947
2.140
2.450
2.552
2.586
0.553
2.450
1.943
68
4.292
Enterprise valueSR B
1.973
2.268
2.594
2.530
2.752
3.150
3.525
3.905
4.073
4.724
5.530
11.41%
8.77%
23
0.749
LT debtSR B
2.456
2.574
2.675
2.527
2.641
2.660
2.826
3.026
3.402
3.668
9.397
6.78%
5.12%
47
Cost of revenue
2.56%
1.02×
Operating expenses
2.71%
1.03×
Property and equipment
16.52%
Goodwill & intangibles
15.40%
Spread over hurdle
(4.74%)