7.110
RevenueSR B
14.31
15.76
16.68
17.99
19.71
21.09
22.26
24.19
25.52
27.41
7.352
6.82%
7.68%
52
23.92
Revenue growth%
8.29
5.64
5.13
7.08
4.81
3.96
2.31
0.87
1.54
4.51
11.33
2.31
4.66
7
24.97
Gross margin%
19.95
20.36
22.95
25.12
22.56
21.10
22.69
19.96
17.61
17.08
3.20
19.96
20.73
68
4.38
Operating margin%
2.31
2.17
0.51
0.40
0.40
0.79
0.40
0.66
1.52
3.44
22.80
0.79
0.73
18
19.00
Net margin%
18.08
16.20
17.97
17.32
18.87
16.20
14.06
13.89
15.09
13.21
14.98
14.06
16.20
47
36.55
P/E ratio (avg)x
16.17
16.54
18.27
19.95
20.57
20.39
20.50
18.28
17.03
16.53
27.82
18.28
18.28
37
6.198
EV/EBITx
26.74
29.25
29.90
32.13
29.59
30.90
29.01
26.37
26.24
25.52
25.58
26.37
29.13
86
21.16
FCF yield (avg)%
26.86
24.52
25.84
25.35
27.11
25.37
26.32
25.19
26.39
27.01
14.43
26.32
26.08
8
24.91
FCF margin%
26.02
24.82
26.63
26.04
25.96
26.82
25.36
22.55
24.60
26.69
13.13
25.36
25.99
45
1.680
FCF / Net incomex
0.980
1.084
0.976
0.992
1.051
1.138
1.122
1.022
0.931
1.043
1.302
1.043
1.033
20
4.37
ROIC%
27.30
30.27
28.92
26.87
28.38
28.18
27.17
28.88
28.16
30.86
27.51
28.18
28.28
79
16.15
Return on equity%
30.08
32.02
32.14
34.83
36.34
39.07
41.47
39.38
40.47
40.53
3.56
40.47
37.70
70
29.30
Return on assets%
21.95
20.85
23.66
23.93
24.65
22.09
22.19
23.65
25.16
25.58
11.72
23.65
23.66
22
10.58
EPSSR
12.51
12.45
13.12
13.80
14.88
15.37
14.66
12.96
13.76
13.07
10.90
(2.56%)
1.05%
—
20.79
EPS growth%
1.68
0.40
0.40
2.62
0.46
0.40
0.40
0.72
1.66
1.91
27.81
0.72
0.59
8
5.79
Bookvalue per shSR
4.93
4.67
4.62
4.80
5.53
5.88
6.07
6.14
7.05
7.57
10.39
6.46%
4.88%
—
21.84
FCF per shareSR
30.61
29.17
27.50
32.29
32.59
33.49
37.92
40.38
38.32
37.70
16.01
2.95%
2.57%
—
3.83
Dividend per shSR
13.06
13.28
13.09
13.20
14.57
16.72
17.45
19.53
20.78
25.07
22.02
11.47%
7.40%
—
6.00
Div yield (avg)%
19.00
16.66
17.45
17.61
16.60
15.92
16.30
16.85
18.59
15.83
29.18
16.30
16.75
12
20.28
Payout ratio%
6.37
7.69
5.83
4.85
5.86
3.41
5.62
6.62
6.40
7.43
26.36
6.40
6.12
30
354.8
Shares (diluted)M
395.2
402.7
439.8
418.9
403.1
460.0
497.6
501.5
572.7
532.2
349.8
5.71%
3.73%
33
21.94
Buyback yield%
4.26
4.85
2.27
2.01
1.27
0.95
0.40
0.40
0.77
0.40
23.65
0.40
1.11
75
0.135
D/E ratiox
0.704
0.684
0.695
0.779
0.852
0.910
0.890
0.949
0.944
0.873
1.195
0.910
0.862
31
15.80
Enterprise valueSR B
7.280
7.082
7.173
6.840
6.440
6.091
5.656
5.732
6.485
5.985
5.903
(1.45%)
(2.17%)
49
1.995
LT debtSR B
36.51
43.57
49.92
56.69
64.34
72.43
84.97
98.26
102.5
109.8
15.91
11.28%
13.15%
30
Cost of revenue
7.85%
1.02×
Operating expenses
7.38%
0.97×
Cash and investments
16.50%
Spread over hurdle
(0.39%)