0.055
RevenueSR B
1.529
1.557
1.576
1.547
1.561
1.600
1.572
1.561
1.551
1.571
0.057
0.13%
0.14%
49
9.34
Revenue growth%
25.54
25.50
28.36
28.56
31.04
34.00
35.52
36.16
35.58
35.15
17.50
35.52
32.52
6
24.26
Gross margin%
18.13
16.64
14.66
17.61
20.21
17.84
17.31
17.24
20.04
22.09
13.48
17.84
17.73
13
19.43
Operating margin%
3.91
4.15
4.54
1.69
2.23
0.40
0.93
0.40
1.51
0.40
19.48
0.40
1.60
78
23.70
Net margin%
8.05
9.00
10.02
7.72
7.66
6.04
8.47
8.20
7.24
7.38
21.70
7.38
7.88
91
33.43
P/E ratio (avg)x
9.804
11.01
12.82
12.14
13.98
15.58
15.01
14.91
16.63
15.93
11.74
15.58
14.45
45
32.78
EV/EBITx
13.70
12.63
12.68
11.02
11.01
9.990
10.60
9.933
9.806
8.595
33.77
9.933
10.80
52
25.55
FCF yield (avg)%
22.36
19.70
20.28
19.60
22.23
22.81
25.78
26.98
25.07
22.66
19.07
25.07
22.51
79
26.71
FCF margin%
15.93
16.61
18.41
17.29
17.30
18.77
20.66
18.29
16.30
16.16
8.39
18.29
17.29
55
0.998
FCF / Net incomex
0.582
0.692
0.699
0.793
0.806
0.933
1.106
1.194
1.211
1.405
0.737
1.194
0.870
81
22.47
ROIC%
8.97
9.79
11.21
10.90
9.26
9.55
10.00
10.83
9.63
7.18
11.95
9.63
9.71
45
21.25
Return on equity%
30.14
27.81
26.18
27.84
30.43
31.65
28.89
30.26
31.79
29.99
9.33
30.26
30.06
70
20.65
Return on assets%
27.39
25.06
25.34
27.59
25.05
26.46
24.22
26.14
23.37
22.58
26.18
24.22
25.20
68
1.06
EPSSR
0.43
0.45
0.41
0.37
0.32
0.35
0.34
0.32
0.35
0.31
1.10
(0.76%)
(2.57%)
—
8.26
EPS growth%
11.85
11.17
10.18
9.45
9.09
10.12
7.94
9.44
11.78
12.64
28.42
10.12
10.15
54
1.18
Bookvalue per shSR
0.34
0.36
0.34
0.33
0.33
0.30
0.31
0.30
0.33
0.29
0.20
(2.37%)
(1.45%)
—
0.47
FCF per shareSR
1.12
1.16
1.31
1.28
1.33
1.24
1.41
1.50
1.68
1.84
0.49
6.71%
6.02%
—
0.46
Dividend per shSR
1.73
1.72
1.85
2.07
2.47
2.58
2.69
2.75
3.17
3.31
1.16
6.00%
7.60%
—
27.91
Div yield (avg)%
6.72
7.08
9.80
12.18
9.48
7.95
9.36
10.12
10.99
8.56
29.63
9.36
9.42
43
24.91
Payout ratio%
7.86
5.26
4.99
6.45
7.35
4.52
2.62
4.91
2.05
2.21
24.87
2.62
4.95
93
383.5
Shares (diluted)M
301.7
277.5
271.3
270.9
281.8
316.5
289.7
269.2
276.6
262.5
381.9
(1.41%)
(2.41%)
9
22.86
Buyback yield%
6.38
6.02
5.27
6.04
6.61
5.65
7.14
7.31
5.79
5.95
4.02
5.95
6.03
68
1.690
D/E ratiox
0.464
0.434
0.416
0.403
0.441
0.429
0.430
0.406
0.445
0.466
0.220
0.430
0.432
66
0.352
Enterprise valueSR B
1.869
1.979
1.987
1.987
2.135
2.392
2.402
2.490
2.433
2.779
0.518
5.41%
5.71%
76
0.633
LT debtSR B
0.551
0.586
0.551
0.485
0.484
0.448
0.482
0.499
0.461
0.435
1.179
(2.13%)
(2.05%)
45
Cost of revenue
0.08%
0.99×
Operating expenses
0.16%
1.00×
Goodwill & intangibles
18.68%