0.996
RevenueSR B
1.061
1.079
1.110
1.159
1.184
1.208
1.254
1.271
1.303
1.318
1.086
2.16%
2.47%
82
23.30
Revenue growth%
12.28
11.76
13.48
13.07
15.60
18.36
19.55
17.22
16.79
14.43
22.85
17.22
15.01
80
3.82
Gross margin%
32.00
31.60
29.83
31.75
28.96
31.04
29.49
31.14
30.92
30.04
8.11
30.92
30.98
19
15.06
Operating margin%
20.90
19.79
21.46
19.93
21.56
21.91
20.33
19.10
20.91
22.61
26.08
20.91
20.91
8
26.59
Net margin%
17.21
20.03
21.25
21.28
20.58
17.88
19.58
22.47
21.10
18.56
15.48
19.58
20.31
60
31.32
P/E ratio (avg)x
6.068
5.591
5.765
6.147
5.929
5.744
6.043
6.596
6.432
6.267
19.89
6.267
6.056
39
30.79
EV/EBITx
19.04
19.27
18.44
18.48
20.22
20.43
21.63
22.92
22.45
23.70
34.32
22.45
20.32
23
2.72
FCF yield (avg)%
19.02
18.60
19.00
20.76
23.75
22.58
24.43
27.37
29.70
31.97
27.83
27.37
23.17
16
6.10
FCF margin%
21.15
18.55
19.16
19.98
17.65
19.20
19.40
22.19
20.07
19.39
26.72
19.40
19.40
7
0.980
FCF / Net incomex
0.869
0.932
0.933
1.008
0.997
1.020
0.994
0.965
0.854
0.756
1.330
0.965
0.949
95
21.95
ROIC%
6.88
8.47
10.62
11.55
13.35
10.76
10.29
11.38
11.91
9.19
23.23
10.76
10.69
55
18.49
Return on equity%
0.40
0.40
0.40
0.40
0.40
3.05
2.14
0.40
1.30
0.82
10.56
1.30
0.40
47
7.84
Return on assets%
26.35
25.00
26.98
25.06
24.91
24.14
21.55
23.14
24.91
26.84
7.50
24.14
24.96
24
1.91
EPSSR
3.52
3.41
3.20
3.07
2.86
2.98
3.23
3.31
3.80
4.11
2.11
7.55%
1.87%
—
18.02
EPS growth%
28.21
30.40
30.07
27.95
25.87
24.27
25.58
24.25
21.47
19.69
21.66
24.25
25.72
38
1.42
Bookvalue per shSR
3.02
3.41
3.61
4.05
3.87
4.08
4.13
4.37
4.31
4.43
3.58
2.73%
3.47%
—
2.89
FCF per shareSR
3.50
4.08
4.32
4.59
4.83
5.50
6.41
7.25
7.74
8.79
0.68
12.70%
10.12%
—
1.31
Dividend per shSR
2.63
2.88
2.82
3.05
3.11
3.56
3.83
4.49
4.48
4.63
0.74
8.28%
6.50%
—
3.35
Div yield (avg)%
19.95
17.49
14.91
13.71
15.67
15.19
13.37
11.42
11.62
10.10
20.96
11.62
14.31
81
19.16
Payout ratio%
17.60
17.32
20.26
20.89
21.81
20.88
23.41
21.66
19.91
17.48
29.29
20.88
20.57
11
155.1
Shares (diluted)M
306.3
334.8
378.5
425.8
440.7
480.2
503.9
522.8
538.5
644.0
153.5
7.88%
9.84%
80
7.03
Buyback yield%
10.96
12.41
9.71
12.40
10.31
10.56
11.76
13.76
13.89
11.80
9.05
11.80
11.78
88
0.459
D/E ratiox
1.293
1.393
1.514
1.596
1.456
1.364
1.506
1.388
1.244
1.392
0.429
1.388
1.392
44
832.3
Enterprise valueSR M
439.3
443.3
491.7
495.2
559.7
657.5
757.0
846.5
971.8
985.8
425.0
11.98%
9.34%
88
0.365
LT debtSR B
1.021
1.134
1.301
1.496
1.614
1.667
1.778
1.891
2.045
2.358
0.726
7.87%
9.95%
50
Cost of revenue
2.51%
1.00×
Operating expenses
1.87%
0.94×
Property and equipment
17.55%
Spread over hurdle
(2.50%)