19.46
RevenueSR M
45.27
47.68
48.59
50.61
52.94
54.32
57.98
60.47
63.47
65.75
21.40
4.43%
4.11%
82
8.02
Revenue growth%
15.86
13.90
15.46
14.66
16.80
19.73
17.26
16.80
14.05
16.67
3.63
16.80
16.26
11
2.90
Gross margin%
6.02
8.59
10.51
11.32
13.41
13.62
15.56
12.96
14.79
13.09
11.96
13.62
13.03
57
8.18
Operating margin%
27.10
24.10
24.69
26.07
27.42
25.11
28.02
29.24
29.83
30.31
26.80
29.24
27.26
6
19.08
Net margin%
32.32
29.81
29.24
32.23
31.38
31.03
33.89
32.60
31.08
32.63
25.03
32.60
31.80
9
28.55
P/E ratio (avg)x
18.68
21.11
24.29
24.13
23.91
24.83
28.36
27.12
30.99
30.91
32.54
28.36
24.56
30
17.33
EV/EBITx
10.99
10.38
10.81
10.41
10.81
9.953
9.490
9.346
8.866
9.141
20.44
9.346
10.17
13
18.92
FCF yield (avg)%
22.89
23.06
21.12
19.74
20.88
19.79
21.19
20.73
19.78
18.33
5.48
19.79
20.80
33
24.70
FCF margin%
18.70
18.05
19.70
19.13
17.07
19.03
17.98
19.88
20.19
17.44
8.19
19.03
18.87
77
1.135
FCF / Net incomex
0.751
0.750
0.705
0.672
0.660
0.678
0.714
0.781
0.796
0.781
1.532
0.781
0.732
51
6.40
ROIC%
14.25
11.97
12.16
9.47
9.63
10.67
9.56
10.64
9.20
11.92
10.71
10.64
10.66
71
7.72
Return on equity%
18.30
17.11
18.22
18.24
21.00
21.71
19.51
17.18
14.61
13.50
28.59
17.18
18.23
45
28.39
Return on assets%
16.88
17.41
16.64
14.40
13.85
16.38
17.84
18.56
21.52
24.11
5.26
18.56
17.15
40
0.44
EPSSR
0.83
0.79
0.84
0.85
0.76
0.78
0.70
0.65
0.69
0.66
0.48
(2.84%)
(2.84%)
—
4.80
EPS growth%
11.58
9.17
8.38
8.84
10.08
9.93
9.30
7.40
8.27
7.57
9.97
8.27
9.01
86
0.61
Bookvalue per shSR
0.85
0.88
0.86
0.88
0.95
0.99
1.01
1.10
1.21
1.29
0.86
6.30%
4.31%
—
0.76
FCF per shareSR
0.91
0.97
1.13
1.30
1.55
1.61
1.63
1.91
1.96
1.95
0.14
4.63%
9.10%
—
0.43
Dividend per shSR
0.82
0.97
1.12
1.18
1.22
1.24
1.24
1.24
1.37
1.46
0.97
3.70%
6.32%
—
19.30
Div yield (avg)%
10.00
8.98
11.56
13.47
13.28
15.72
13.17
14.47
12.05
11.77
10.25
13.17
12.61
56
13.26
Payout ratio%
8.74
10.64
12.72
11.00
12.06
10.77
8.41
7.06
5.49
3.36
12.51
7.06
9.69
52
45.61
Shares (diluted)M
54.02
53.84
50.20
50.95
47.73
50.94
54.47
54.87
53.43
58.23
45.51
4.06%
1.71%
92
28.76
Buyback yield%
22.57
25.13
22.82
20.50
19.91
21.71
19.74
22.64
24.55
26.12
20.83
22.64
22.60
28
0.470
D/E ratiox
1.021
1.083
1.150
1.082
1.042
1.035
1.046
0.955
0.903
0.910
1.383
0.955
1.038
41
20.64
Enterprise valueSR M
79.23
77.25
79.91
90.41
98.99
93.30
102.0
107.1
113.3
125.6
53.45
4.88%
4.63%
25
30.99
LT debtSR M
19.42
21.18
19.76
17.29
15.18
14.03
13.94
12.32
13.22
14.06
38.61
(1.51%)
(3.85%)
35
Cost of revenue
4.18%
1.01×
Operating expenses
3.77%
0.97×
Property and equipment
22.89%
Goodwill & intangibles
20.51%