0.283
RevenueSR B
1.082
1.081
1.103
1.115
1.115
1.120
1.119
1.141
1.140
1.161
0.313
0.80%
0.51%
71
26.27
Revenue growth%
6.96
8.16
7.91
5.87
7.31
5.41
6.27
6.35
7.93
5.23
29.18
6.27
6.65
47
20.76
Gross margin%
27.74
27.73
29.53
31.29
33.98
31.10
32.54
32.57
32.52
30.03
14.90
32.52
31.19
83
5.99
Operating margin%
19.21
19.94
19.98
17.11
19.81
21.70
20.40
22.76
24.61
24.00
4.35
22.76
20.19
77
8.04
Net margin%
26.95
26.82
28.76
31.06
28.39
30.96
31.96
32.93
33.03
35.26
28.12
32.93
31.01
56
18.74
P/E ratio (avg)x
26.05
23.32
26.14
27.82
26.92
27.25
24.28
26.69
26.39
26.10
32.60
26.39
26.27
87
20.06
EV/EBITx
30.51
28.21
28.35
30.64
30.19
33.90
30.75
31.55
34.56
34.33
28.86
33.90
30.70
77
25.11
FCF yield (avg)%
24.94
25.50
24.00
21.10
22.88
22.92
20.65
20.28
20.93
20.51
22.10
20.65
21.99
28
12.35
FCF margin%
3.85
4.82
4.18
2.88
0.54
0.40
0.40
2.45
1.28
0.40
5.80
0.40
1.87
23
0.376
FCF / Net incomex
1.092
1.165
1.280
1.165
1.127
1.205
1.079
1.007
1.054
1.063
1.259
1.063
1.110
22
4.12
ROIC%
0.40
0.40
3.10
3.39
1.14
0.40
0.79
0.40
2.53
5.16
28.81
0.79
0.97
27
8.13
Return on equity%
26.94
29.65
29.69
31.82
31.98
33.80
35.07
33.66
30.68
30.56
25.51
33.66
31.25
7
5.49
Return on assets%
15.87
17.27
15.45
14.72
13.38
12.59
13.92
14.88
14.41
14.25
9.05
14.25
14.56
31
3.11
EPSSR
2.25
2.10
2.17
2.25
2.39
2.55
2.50
2.56
2.48
2.27
3.43
(1.03%)
1.12%
—
2.67
EPS growth%
31.31
29.90
31.69
29.81
29.29
31.95
34.85
32.74
34.59
35.60
13.13
34.59
31.82
47
1.47
Bookvalue per shSR
3.84
4.18
3.96
3.86
4.14
4.69
5.42
5.42
5.22
5.14
2.51
4.41%
3.80%
—
2.75
FCF per shareSR
2.40
2.59
2.64
2.28
2.33
2.48
2.38
2.52
2.61
2.52
0.78
1.60%
0.71%
—
1.30
Dividend per shSR
2.63
3.13
3.63
3.48
3.33
3.35
3.30
3.60
3.74
3.69
1.58
2.10%
3.89%
—
28.98
Div yield (avg)%
14.20
11.63
12.31
13.93
14.77
16.18
14.39
13.89
14.18
12.31
28.36
14.18
14.06
29
29.96
Payout ratio%
29.95
29.39
27.58
25.88
26.39
26.48
28.61
26.43
26.28
24.75
9.06
26.43
26.46
53
205.7
Shares (diluted)M
271.3
310.6
332.0
354.3
388.1
385.2
366.9
380.8
381.9
446.7
198.4
2.85%
6.65%
68
14.59
Buyback yield%
18.52
20.39
19.51
22.42
24.15
25.69
27.48
27.40
26.87
29.15
16.96
27.40
24.92
42
1.683
D/E ratiox
1.614
1.555
1.549
1.762
1.998
2.018
2.309
2.221
2.418
2.677
0.877
2.309
2.008
46
0.249
Enterprise valueSR B
1.327
1.330
1.194
1.198
1.150
1.217
1.133
1.148
1.257
1.131
0.172
(0.32%)
(1.07%)
73
402.3
LT debtSR M
59.17
60.03
65.47
72.36
87.53
103.3
109.1
115.4
123.7
120.1
765.9
6.53%
7.15%
14
Cost of revenue
0.47%
1.00×
Operating expenses
0.95%
1.04×
Property and equipment
20.96%
Goodwill & intangibles
20.68%
Cash and investments
17.69%
Spread over hurdle
13.57%