41.01
RevenueSR M
41.67
44.43
47.15
50.62
55.98
59.19
64.41
68.88
73.35
78.39
43.84
6.97%
7.37%
30
6.71
Revenue growth%
12.65
12.84
15.62
14.26
16.23
18.91
16.22
15.76
14.82
12.70
16.20
15.76
15.22
25
8.02
Gross margin%
2.88
0.40
0.85
1.83
4.33
7.08
6.22
5.94
7.89
10.57
3.70
7.08
5.13
9
4.65
Operating margin%
12.41
9.55
9.66
7.79
10.32
11.75
12.81
12.93
13.54
14.05
28.95
12.93
12.08
6
9.43
Net margin%
9.40
10.54
13.39
12.32
14.06
12.22
10.34
9.69
9.50
11.57
21.27
10.34
11.06
6
17.41
P/E ratio (avg)x
39.17
44.55
44.00
43.94
45.41
46.27
53.15
55.61
62.77
61.50
30.76
55.61
45.84
63
17.68
EV/EBITx
22.21
22.00
21.28
24.63
25.58
29.12
28.01
31.00
35.44
39.29
37.94
31.00
26.79
61
5.88
FCF yield (avg)%
23.80
25.57
24.96
27.04
27.78
28.94
28.09
28.00
29.91
28.45
6.75
28.45
27.89
52
15.85
FCF margin%
21.53
21.33
21.36
24.17
24.69
26.37
27.63
26.19
23.92
24.74
23.82
26.19
24.43
61
1.045
FCF / Net incomex
1.871
1.877
2.013
2.032
2.273
2.436
2.566
2.388
2.478
2.785
1.741
2.478
2.331
10
19.51
ROIC%
3.10
1.35
0.40
0.40
0.40
0.90
0.40
0.52
1.87
2.95
22.73
0.90
0.71
83
4.53
Return on equity%
20.32
20.59
18.64
17.94
17.23
15.38
18.33
16.21
15.25
13.80
2.96
15.38
17.59
35
26.31
Return on assets%
19.40
16.43
13.79
15.89
17.75
18.77
18.74
17.67
15.52
17.83
14.37
17.83
17.71
44
0.41
EPSSR
0.33
0.34
0.39
0.45
0.53
0.57
0.55
0.52
0.58
0.68
0.46
5.35%
7.41%
—
21.66
EPS growth%
11.65
11.07
12.61
13.08
15.48
14.84
16.69
18.07
17.23
18.82
29.50
17.23
15.16
45
0.74
Bookvalue per shSR
0.44
0.46
0.51
0.47
0.49
0.46
0.53
0.59
0.59
0.59
0.76
3.48%
2.43%
—
0.28
FCF per shareSR
0.97
0.93
1.00
1.04
1.14
1.19
1.13
1.05
1.11
1.19
0.77
0.84%
1.61%
—
0.47
Dividend per shSR
0.63
0.66
0.59
0.63
0.62
0.61
0.63
0.64
0.64
0.62
0.90
0.31%
0.27%
—
12.55
Div yield (avg)%
14.63
16.29
14.78
14.41
15.26
17.06
14.12
15.11
16.29
14.58
2.83
15.11
14.94
73
15.23
Payout ratio%
14.25
12.37
9.75
12.69
12.68
15.12
14.46
14.88
13.89
12.69
5.84
14.46
13.29
22
56.44
Shares (diluted)M
64.34
67.08
68.50
77.71
89.85
98.80
103.6
102.2
100.7
109.4
57.84
4.02%
6.43%
90
2.72
Buyback yield%
23.65
23.72
21.44
23.36
20.86
21.80
20.79
20.43
21.16
19.30
3.14
20.79
21.30
59
1.101
D/E ratiox
1.109
1.141
1.139
1.106
1.242
1.143
1.138
1.273
1.308
1.363
1.619
1.273
1.142
47
82.34
Enterprise valueSR M
65.47
75.75
80.61
81.20
81.64
93.87
96.86
112.1
121.7
131.7
7.320
10.04%
9.08%
82
63.05
LT debtSR M
55.04
57.35
60.29
61.13
65.06
59.71
64.07
55.98
48.94
52.39
31.16
(4.24%)
0.10%
93
Cost of revenue
7.21%
0.98×
Operating expenses
8.04%
1.06×
Property and equipment
15.10%
Spread over hurdle
(4.85%)