0.978
RevenueSR B
0.861
0.898
0.911
0.956
0.994
1.050
1.099
1.149
1.184
1.205
1.051
3.91%
3.86%
71
25.17
Revenue growth%
28.48
25.54
27.61
30.21
28.49
25.54
22.63
24.57
22.59
25.20
4.09
24.57
25.54
26
4.25
Gross margin%
8.51
10.74
9.60
7.02
9.49
9.27
6.44
8.08
10.94
12.29
29.40
9.27
9.38
74
16.62
Operating margin%
31.21
33.78
32.38
31.22
30.72
33.62
36.07
35.65
33.55
31.05
18.68
33.62
32.96
46
28.20
Net margin%
9.73
11.27
12.42
11.96
10.34
9.03
8.09
6.74
7.69
7.61
4.59
7.69
9.38
36
29.07
P/E ratio (avg)x
24.34
25.03
27.66
28.24
25.82
26.74
27.01
30.96
34.46
31.93
29.65
30.96
27.34
86
33.66
EV/EBITx
21.04
24.58
25.15
27.58
30.74
31.23
33.33
37.81
44.98
53.21
21.28
37.81
30.98
84
17.20
FCF yield (avg)%
24.46
21.97
24.40
23.97
23.55
23.56
21.93
22.70
22.83
24.81
20.83
22.83
23.56
78
2.29
FCF margin%
39.75
37.13
39.69
39.12
36.88
34.09
34.75
35.70
37.05
39.39
27.48
35.70
37.09
44
0.182
FCF / Net incomex
0.533
0.491
0.494
0.447
0.454
0.475
0.510
0.499
0.537
0.571
1.058
0.510
0.496
21
21.50
ROIC%
14.57
15.60
16.06
15.10
16.02
16.40
19.30
19.84
21.81
24.37
18.31
19.84
16.23
7
16.52
Return on equity%
20.36
19.25
16.57
15.57
13.08
10.20
11.80
10.62
11.34
12.95
17.51
11.34
13.02
24
6.30
Return on assets%
14.69
13.02
15.26
15.57
16.54
15.57
17.35
16.44
16.40
17.69
28.54
16.44
15.99
34
23.02
EPSSR
16.44
16.84
18.64
20.43
21.81
20.13
19.60
19.91
19.42
18.83
25.23
(2.90%)
1.33%
—
21.60
EPS growth%
17.95
15.18
13.25
13.57
12.13
14.34
17.18
17.25
15.56
17.59
15.96
17.18
15.37
11
20.15
Bookvalue per shSR
16.35
15.93
15.69
17.95
20.88
20.50
23.56
27.22
31.31
31.57
22.98
8.62%
7.33%
—
10.21
FCF per shareSR
27.42
28.11
27.36
28.56
31.99
33.05
37.79
40.02
38.22
39.47
6.94
4.29%
3.06%
—
16.78
Dividend per shSR
7.91
8.26
7.32
7.51
7.68
8.35
8.13
9.02
8.98
9.15
8.01
3.56%
1.41%
—
18.88
Div yield (avg)%
13.98
12.07
11.55
10.04
8.11
8.11
5.71
7.14
5.61
4.30
5.18
5.71
8.11
50
28.27
Payout ratio%
4.78
7.04
8.19
10.19
9.10
6.17
8.30
10.59
10.20
8.48
18.60
8.48
8.39
11
43.68
Shares (diluted)M
46.28
51.51
55.28
59.53
54.19
53.09
53.74
56.55
60.80
65.76
43.17
3.95%
2.55%
94
15.75
Buyback yield%
31.02
33.06
35.18
38.11
36.67
36.99
34.07
34.37
34.02
34.01
14.46
34.07
34.22
56
1.239
D/E ratiox
0.763
0.798
0.846
0.934
1.011
1.142
1.104
1.172
1.215
1.410
1.390
1.172
1.058
25
0.510
Enterprise valueSR B
0.596
0.582
0.616
0.706
0.807
0.889
0.854
0.985
0.977
1.122
0.816
6.81%
7.16%
5
885.7
LT debtSR M
343.1
378.2
422.7
446.1
449.2
527.1
567.4
617.4
626.7
686.5
444.3
8.85%
8.94%
69
Cost of revenue
4.10%
1.02×
Operating expenses
3.18%
0.94×
Property and equipment
20.20%