2.654
RevenueSR B
2.588
2.643
2.711
2.784
2.857
3.029
3.228
3.298
3.464
3.545
2.913
4.41%
3.85%
76
25.13
Revenue growth%
30.26
28.17
25.20
23.60
25.94
26.63
26.74
25.62
25.08
23.29
9.83
25.62
25.78
77
13.58
Gross margin%
26.60
26.85
26.77
24.05
26.77
25.09
26.56
28.44
29.64
29.16
29.79
28.44
26.77
50
29.99
Operating margin%
27.97
28.03
26.59
24.00
22.44
20.34
19.20
19.10
18.87
17.13
20.31
19.10
21.39
22
16.76
Net margin%
28.64
30.10
31.66
32.01
29.36
30.00
32.36
29.72
27.88
30.86
13.82
30.00
30.05
61
21.95
P/E ratio (avg)x
31.90
31.86
28.73
26.30
27.06
25.30
23.06
22.79
21.53
20.86
25.05
22.79
25.80
58
12.84
EV/EBITx
22.82
22.93
22.47
20.77
20.68
20.34
20.36
17.94
18.17
19.82
36.61
19.82
20.52
34
25.19
FCF yield (avg)%
18.37
20.16
21.19
22.01
20.07
22.77
24.69
27.36
24.62
24.07
3.24
24.62
22.39
55
9.56
FCF margin%
3.79
4.30
5.32
4.49
6.71
7.76
8.33
9.29
7.95
8.98
13.99
8.33
7.24
12
1.071
FCF / Net incomex
1.507
1.398
1.420
1.337
1.273
1.376
1.520
1.576
1.421
1.488
1.546
1.488
1.420
83
29.48
ROIC%
10.44
10.65
13.18
10.50
8.80
9.71
11.42
14.05
12.19
9.71
12.49
11.42
10.57
29
9.64
Return on equity%
11.11
9.12
10.44
8.46
11.23
13.69
14.18
12.14
9.68
11.61
22.01
12.14
11.17
60
17.49
Return on assets%
2.26
2.58
4.32
5.40
2.51
1.96
0.67
1.08
0.97
0.96
17.49
0.97
2.11
68
10.92
EPSSR
7.18
6.46
6.94
7.35
7.09
7.05
7.03
7.70
8.40
7.59
11.85
1.37%
1.69%
—
19.39
EPS growth%
9.72
11.87
11.48
13.11
15.03
14.73
17.21
15.70
18.64
20.23
6.70
17.21
14.88
10
17.68
Bookvalue per shSR
6.88
6.51
5.88
6.17
5.42
5.59
5.60
6.02
6.19
6.53
7.62
3.81%
(1.67%)
—
5.02
FCF per shareSR
2.66
2.59
2.38
2.47
2.55
2.81
2.53
2.43
2.30
2.21
3.37
(2.79%)
(1.79%)
—
6.01
Dividend per shSR
6.34
6.39
7.53
9.00
10.66
12.51
14.06
16.87
18.75
20.93
21.79
14.45%
13.24%
—
20.30
Div yield (avg)%
18.43
18.15
20.49
21.51
24.43
23.88
26.60
26.91
23.99
24.56
7.06
24.56
23.94
58
17.58
Payout ratio%
11.45
11.67
9.73
7.05
8.85
5.95
6.05
6.97
7.69
5.63
29.88
6.05
7.37
55
71.87
Shares (diluted)M
76.86
81.32
79.25
83.34
81.76
92.72
91.20
90.82
104.4
105.7
71.40
5.28%
3.85%
23
5.86
Buyback yield%
3.42
5.79
8.42
7.25
5.16
3.45
0.50
0.82
3.30
1.18
24.01
1.18
3.43
23
0.452
D/E ratiox
1.641
1.719
1.911
2.281
2.510
2.588
2.490
2.454
2.462
2.682
1.777
2.490
2.458
86
3.059
Enterprise valueSR B
1.329
1.258
1.188
1.207
1.338
1.297
1.488
1.658
1.867
1.987
1.432
8.23%
3.51%
23
1.987
LT debtSR B
1.429
1.555
1.494
1.420
1.285
1.364
1.483
1.463
1.406
1.497
1.714
3.10%
0.21%
43
Cost of revenue
3.41%
0.96×
Operating expenses
4.49%
1.06×
Property and equipment
16.06%
Spread over hurdle
51.01%