2.486
RevenueSR B
2.625
2.716
2.800
2.968
3.154
3.365
3.455
3.616
3.787
3.910
2.554
4.39%
4.72%
51
25.29
Revenue growth%
23.84
24.49
24.56
22.79
21.16
21.64
20.29
19.11
18.50
21.11
20.89
20.29
21.40
49
12.38
Gross margin%
21.78
23.52
21.06
18.36
16.08
16.59
17.38
18.46
16.40
18.53
14.68
17.38
18.41
23
20.29
Operating margin%
22.52
20.54
21.22
20.14
18.96
21.01
23.73
22.43
22.72
20.94
16.14
22.43
21.12
83
5.53
Net margin%
5.04
3.47
3.71
4.88
3.21
0.93
0.40
1.24
1.64
2.99
11.04
1.24
3.10
48
31.46
P/E ratio (avg)x
31.05
28.89
29.04
33.43
34.97
37.11
39.27
41.03
41.73
43.59
21.43
41.03
36.04
14
37.71
EV/EBITx
22.48
23.35
23.71
22.41
22.17
22.33
23.86
23.56
26.28
29.36
10.52
23.86
23.46
67
10.10
FCF yield (avg)%
27.05
26.23
26.68
26.79
28.83
26.77
29.40
32.03
32.27
33.53
2.22
32.03
27.94
45
11.64
FCF margin%
13.58
16.11
14.10
16.49
14.25
13.57
12.53
13.25
15.17
17.22
3.75
13.57
14.18
91
0.123
FCF / Net incomex
0.623
0.643
0.733
0.838
0.825
0.844
0.797
0.927
0.931
1.051
1.777
0.927
0.831
23
3.48
ROIC%
24.53
21.89
19.03
17.11
18.71
15.90
13.58
15.58
14.55
13.02
10.71
14.55
16.50
77
7.78
Return on equity%
27.46
25.38
24.01
26.93
29.35
26.97
25.20
27.39
24.66
27.30
22.55
26.97
26.95
19
16.56
Return on assets%
3.55
3.00
2.51
0.41
0.40
1.54
3.40
5.24
2.77
3.90
15.31
3.40
2.89
29
1.18
EPSSR
0.89
0.87
0.89
0.78
0.83
0.77
0.68
0.60
0.55
0.51
1.29
(9.22%)
(5.92%)
—
20.80
EPS growth%
18.75
17.08
19.96
21.86
24.28
21.73
19.75
18.59
16.23
18.26
12.98
18.59
19.25
22
0.92
Bookvalue per shSR
0.95
1.02
1.10
1.13
1.07
1.00
1.09
1.19
1.40
1.48
1.53
6.81%
5.37%
—
0.41
FCF per shareSR
0.30
0.28
0.27
0.28
0.31
0.30
0.28
0.29
0.32
0.34
1.48
2.00%
0.65%
—
1.48
Dividend per shSR
0.42
0.39
0.43
0.41
0.38
0.41
0.41
0.45
0.47
0.45
0.44
3.14%
0.51%
—
13.84
Div yield (avg)%
22.48
23.78
22.30
19.62
16.65
17.01
17.07
16.67
17.70
20.55
2.72
17.07
18.66
65
6.46
Payout ratio%
12.25
11.85
9.43
6.95
5.00
5.85
4.98
7.77
5.07
5.95
4.48
5.85
6.45
10
0.704
Shares (diluted)B
0.994
0.922
0.977
0.960
0.887
0.876
0.888
1.026
1.066
1.057
0.707
3.57%
1.67%
25
13.46
Buyback yield%
28.53
28.16
25.34
24.13
23.71
23.67
23.15
24.37
23.69
24.64
13.26
23.69
24.25
94
1.706
D/E ratiox
1.146
1.136
1.018
0.986
0.868
0.783
0.686
0.601
0.534
0.500
1.402
0.601
0.826
55
2.421
Enterprise valueSR B
0.538
0.566
0.587
0.646
0.578
0.559
0.578
0.604
0.610
0.652
2.914
2.46%
2.19%
77
1.061
LT debtSR B
1.922
2.113
2.072
2.312
2.502
2.917
3.195
3.471
4.098
4.142
0.883
10.61%
9.14%
66
Cost of revenue
4.72%
1.00×
Operating expenses
4.44%
0.97×
Goodwill & intangibles
17.28%
Spread over hurdle
(6.37%)