1.407
RevenueSR B
0.998
1.065
1.149
1.253
1.349
1.498
1.653
1.802
1.931
2.129
1.566
9.55%
8.63%
22
29.04
Revenue growth%
12.51
13.97
11.90
11.89
11.21
9.84
10.73
12.04
12.91
11.10
28.77
11.10
11.89
61
29.28
Gross margin%
22.10
24.60
23.41
23.90
22.82
20.09
21.71
23.92
26.35
24.01
7.20
23.92
23.66
64
16.98
Operating margin%
3.44
3.26
5.65
5.51
6.97
9.55
11.31
12.46
14.04
15.06
28.61
12.46
8.26
50
23.44
Net margin%
28.75
27.83
30.25
32.41
30.79
32.46
32.85
34.25
31.76
30.54
27.40
32.46
31.27
29
37.80
P/E ratio (avg)x
11.66
11.80
10.27
10.05
9.409
8.395
9.044
7.842
7.347
7.781
8.252
7.842
9.227
14
29.96
EV/EBITx
20.38
22.56
22.00
26.17
30.09
30.16
32.46
38.04
42.53
45.05
36.88
38.04
30.13
65
10.78
FCF yield (avg)%
21.43
22.32
20.72
17.85
16.23
17.56
17.61
20.27
21.43
19.45
9.71
19.45
19.86
84
20.75
FCF margin%
31.79
33.74
36.25
33.67
32.17
34.23
36.65
38.89
38.88
40.51
12.71
38.88
35.24
84
1.019
FCF / Net incomex
0.958
1.067
1.124
1.138
1.207
1.278
1.405
1.298
1.376
1.411
1.353
1.376
1.243
33
20.07
ROIC%
6.87
7.63
7.03
6.56
8.14
9.24
10.16
10.65
8.45
9.65
21.69
9.65
8.29
52
19.78
Return on equity%
4.64
2.48
2.29
3.87
4.70
4.05
1.87
4.32
5.45
5.97
16.68
4.32
4.19
73
15.23
Return on assets%
16.50
15.76
17.60
18.67
20.99
20.81
21.47
21.95
20.06
19.81
22.98
20.81
19.94
9
2.02
EPSSR
6.21
6.71
6.38
6.63
7.59
8.29
9.19
9.40
10.21
11.19
2.11
8.08%
7.11%
—
10.55
EPS growth%
17.55
19.05
18.57
17.38
17.33
16.32
18.85
19.14
20.57
21.84
18.64
19.14
18.71
58
1.36
Bookvalue per shSR
2.97
2.57
2.76
2.35
2.38
2.57
2.33
2.03
1.84
1.80
3.80
(5.44%)
(4.13%)
—
3.94
FCF per shareSR
4.36
4.14
4.65
5.12
5.59
5.72
5.42
6.13
7.06
7.53
3.95
6.11%
6.21%
—
1.86
Dividend per shSR
0.96
1.01
1.13
1.34
1.39
1.60
1.71
2.05
2.29
2.46
1.47
12.09%
11.46%
—
26.93
Div yield (avg)%
26.91
24.12
22.85
21.17
20.04
19.05
17.11
17.85
15.44
13.87
23.76
17.11
19.55
78
18.31
Payout ratio%
2.87
5.43
4.88
3.13
1.07
0.40
0.40
1.45
0.97
0.40
12.11
0.40
1.26
73
224.0
Shares (diluted)M
260.1
252.2
247.8
235.9
272.3
273.1
288.2
289.0
303.6
343.5
233.6
4.76%
2.99%
22
11.61
Buyback yield%
8.19
8.85
11.59
13.72
14.31
12.37
10.45
7.54
8.15
6.12
26.82
8.15
9.65
89
0.897
D/E ratiox
0.413
0.399
0.397
0.380
0.374
0.388
0.385
0.375
0.388
0.454
1.086
0.388
0.388
70
0.990
Enterprise valueSR B
1.072
1.188
1.282
1.377
1.507
1.723
1.952
2.250
2.602
2.853
1.345
13.61%
12.09%
20
0.662
LT debtSR B
0.284
0.306
0.313
0.346
0.342
0.386
0.395
0.410
0.428
0.444
1.266
5.39%
4.45%
79
Cost of revenue
8.48%
0.99×
Operating expenses
8.88%
1.02×
Property and equipment
17.33%
Cash and investments
17.01%
Spread over hurdle
25.54%