0.182
RevenueSR B
1.646
1.641
1.667
1.732
1.745
1.766
1.825
1.871
1.933
1.973
0.186
2.49%
1.98%
30
4.15
Revenue growth%
9.33
10.58
10.19
9.48
10.84
7.93
6.74
8.68
8.55
10.82
20.27
8.55
9.40
76
19.54
Gross margin%
3.88
4.87
2.72
2.26
4.82
3.51
1.57
0.40
0.40
0.40
16.64
0.40
2.49
13
7.03
Operating margin%
30.50
29.79
30.13
32.31
32.07
30.99
28.72
29.24
30.46
29.51
23.55
29.51
30.29
16
15.47
Net margin%
18.20
19.98
20.98
18.64
16.36
13.40
14.08
13.67
11.24
8.52
16.31
13.40
15.22
21
18.88
P/E ratio (avg)x
12.99
14.82
15.65
16.20
17.14
16.75
18.77
22.45
21.70
21.66
10.20
21.66
16.95
90
24.51
EV/EBITx
26.18
24.34
22.20
19.31
19.88
19.87
17.45
15.55
14.64
14.04
10.06
15.55
19.59
90
2.20
FCF yield (avg)%
16.70
15.01
17.20
14.83
12.36
9.54
7.85
5.90
5.84
4.74
23.30
5.90
10.95
51
15.57
FCF margin%
18.19
21.00
20.29
22.91
24.10
26.29
27.65
25.31
26.78
27.75
3.39
26.78
24.71
71
0.714
FCF / Net incomex
2.753
3.149
3.230
3.119
3.699
3.994
3.978
4.237
4.291
4.983
0.640
4.237
3.838
34
13.35
ROIC%
2.61
2.16
3.52
5.08
4.38
2.32
4.01
5.63
8.06
5.98
2.97
5.63
4.19
54
25.99
Return on equity%
20.18
20.12
19.60
21.37
21.47
21.11
18.71
16.88
17.31
20.17
7.56
18.71
20.14
81
28.58
Return on assets%
30.63
31.06
31.31
34.29
31.38
29.47
28.18
29.59
28.20
30.67
11.32
29.47
30.65
30
1.35
EPSSR
8.41
9.07
8.44
7.75
7.61
7.59
8.48
7.92
7.34
7.49
1.46
(0.32%)
(0.38%)
—
4.69
EPS growth%
30.45
31.98
31.05
28.68
26.13
25.19
22.87
24.02
22.49
23.77
6.57
23.77
25.66
13
1.49
Bookvalue per shSR
4.16
4.10
4.42
4.72
5.56
6.30
6.47
7.50
7.78
8.24
2.97
8.17%
8.71%
—
2.82
FCF per shareSR
4.72
4.90
4.75
5.48
5.86
6.08
6.90
7.09
7.49
7.90
5.51
6.14%
5.34%
—
2.08
Dividend per shSR
7.21
7.78
8.50
8.87
9.28
10.85
11.32
13.59
14.13
15.07
4.67
10.19%
7.75%
—
24.16
Div yield (avg)%
26.17
27.45
26.85
25.65
27.55
27.89
26.04
23.06
23.36
25.16
13.56
25.16
26.10
26
12.83
Payout ratio%
12.22
10.76
10.28
12.84
11.11
12.97
11.87
9.67
7.49
8.29
6.18
9.67
10.94
25
200.8
Shares (diluted)M
150.6
137.8
116.5
118.5
120.1
125.7
112.6
101.9
99.47
101.9
200.8
(3.22%)
(4.60%)
9
6.52
Buyback yield%
28.99
30.88
32.32
32.56
34.35
36.65
37.99
36.86
37.67
38.18
11.86
37.67
35.50
62
1.468
D/E ratiox
0.234
0.219
0.205
0.184
0.168
0.149
0.146
0.155
0.139
0.124
1.565
0.146
0.161
18
2.132
Enterprise valueSR B
1.192
1.192
1.232
1.335
1.400
1.429
1.353
1.310
1.268
1.345
1.139
(0.80%)
1.62%
57
0.123
LT debtSR B
0.324
0.367
0.377
0.424
0.463
0.429
0.456
0.493
0.564
0.553
2.305
3.59%
6.18%
26
Cost of revenue
1.97%
1.00×
Operating expenses
2.40%
1.04×
Spread over hurdle
84.91%