5.475
RevenueSR B
5.754
5.765
6.012
6.157
6.373
6.646
6.893
7.095
7.247
7.268
5.713
2.66%
2.53%
40
10.98
Revenue growth%
4.32
2.03
0.40
0.40
0.40
2.34
2.88
5.81
3.81
4.98
12.14
3.81
2.61
68
21.58
Gross margin%
13.30
12.32
11.88
11.47
10.75
9.90
12.37
15.00
14.84
16.17
10.05
14.84
12.35
85
20.86
Operating margin%
25.39
27.33
26.34
25.33
26.40
26.68
24.69
23.52
23.29
26.20
23.75
24.69
25.80
92
29.54
Net margin%
12.27
12.92
13.47
12.09
14.78
17.66
20.46
18.16
20.87
20.34
17.94
20.34
16.22
40
12.93
P/E ratio (avg)x
37.13
39.11
43.65
42.45
38.71
39.25
43.10
43.54
39.81
38.45
13.80
39.81
39.53
62
7.314
EV/EBITx
21.04
23.42
25.89
28.94
32.05
33.31
36.40
44.11
45.99
51.07
31.45
44.11
32.68
61
13.25
FCF yield (avg)%
24.63
21.94
22.86
21.83
24.28
23.97
23.83
22.95
24.71
23.64
22.18
23.83
23.73
13
25.67
FCF margin%
27.91
28.83
27.91
30.02
28.94
31.08
32.40
34.41
36.58
34.10
22.06
34.10
30.55
38
1.406
FCF / Net incomex
0.370
0.361
0.401
0.393
0.427
0.494
0.510
0.518
0.587
0.576
1.146
0.518
0.461
41
22.27
ROIC%
5.05
2.80
1.86
1.12
3.51
5.88
4.36
3.87
2.76
4.55
14.06
4.36
3.69
49
27.42
Return on equity%
24.14
24.84
24.37
24.31
24.79
24.31
26.33
29.23
30.74
29.10
4.53
29.10
24.81
25
4.51
Return on assets%
29.25
27.37
29.16
27.64
25.68
27.78
26.41
24.80
25.86
27.88
12.86
26.41
27.50
30
0.72
EPSSR
1.71
1.71
1.67
1.89
2.15
2.05
2.25
2.26
2.41
2.42
0.74
2.41%
4.68%
—
6.39
EPS growth%
17.41
19.94
22.45
22.95
20.84
20.75
20.85
18.42
18.20
16.05
6.07
18.42
20.34
73
2.51
Bookvalue per shSR
1.72
1.62
1.73
1.74
1.74
1.71
1.84
1.69
1.77
1.86
2.03
1.31%
(0.40%)
—
1.24
FCF per shareSR
3.02
3.16
3.53
4.01
3.69
4.03
3.71
3.40
3.53
3.32
3.25
(2.09%)
0.48%
—
0.83
Dividend per shSR
3.84
3.68
3.77
4.25
4.30
4.68
4.78
5.32
5.72
6.51
0.85
8.63%
6.54%
—
27.14
Div yield (avg)%
26.07
26.84
24.78
25.35
27.16
24.46
21.76
18.83
17.16
15.88
10.19
18.83
24.62
73
22.26
Payout ratio%
9.38
10.28
7.42
8.65
11.26
11.42
10.10
8.79
9.64
8.30
24.87
9.64
9.51
90
0.556
Shares (diluted)B
0.925
0.943
0.944
1.094
1.206
1.350
1.389
1.377
1.501
1.531
0.547
4.89%
6.50%
37
21.12
Buyback yield%
7.65
5.52
4.47
5.54
5.31
8.20
8.20
9.44
8.92
8.64
4.31
8.64
7.93
62
0.913
D/E ratiox
1.934
2.115
2.464
2.893
3.436
3.978
4.200
4.686
5.506
6.612
1.129
4.686
3.707
26
5.055
Enterprise valueSR B
1.282
1.291
1.206
1.074
1.059
1.068
1.056
0.944
0.894
0.962
5.497
(1.90%)
(1.98%)
36
3.376
LT debtSR B
6.163
6.922
6.700
7.254
7.413
6.668
7.418
6.720
6.660
6.002
3.129
(4.14%)
0.65%
78
Cost of revenue
2.48%
1.00×
Operating expenses
2.76%
1.02×
Property and equipment
15.62%
Spread over hurdle
72.41%