5.125
RevenueSR B
7.957
8.349
8.929
9.314
9.778
10.06
10.83
11.59
12.16
12.86
5.256
5.62%
5.64%
43
19.96
Revenue growth%
7.74
7.42
8.78
8.02
7.72
9.70
10.68
11.88
14.28
13.98
15.18
11.88
9.24
29
10.25
Gross margin%
1.92
1.14
3.24
1.43
4.31
4.33
4.73
3.20
6.03
8.78
23.30
4.73
3.78
75
17.52
Operating margin%
12.94
10.11
8.15
9.08
7.60
6.72
3.94
2.20
1.97
2.52
3.07
2.52
7.16
49
20.09
Net margin%
26.65
26.81
25.87
23.59
25.47
27.34
24.94
23.33
23.56
21.64
24.54
23.56
25.20
69
13.14
P/E ratio (avg)x
41.83
46.63
51.22
49.12
51.34
48.69
52.88
57.94
53.99
58.04
31.59
53.99
51.28
40
20.57
EV/EBITx
11.77
12.97
13.81
15.61
15.03
17.00
17.76
16.12
18.06
18.07
32.63
17.76
15.87
91
23.70
FCF yield (avg)%
22.45
20.17
21.39
22.99
24.00
24.32
27.13
25.21
22.54
24.58
6.25
24.58
23.49
34
6.48
FCF margin%
7.89
6.84
5.82
7.51
4.95
7.30
7.25
5.10
4.58
4.89
13.52
5.10
6.33
19
1.144
FCF / Net incomex
0.463
0.420
0.424
0.462
0.488
0.554
0.552
0.533
0.527
0.564
1.285
0.552
0.507
73
25.44
ROIC%
24.95
22.54
22.97
21.26
21.54
23.89
26.45
24.54
26.95
24.60
2.08
24.60
24.22
40
14.23
Return on equity%
12.12
14.96
13.11
14.06
15.05
13.39
13.50
15.53
13.04
11.64
14.24
13.39
13.44
40
4.45
Return on assets%
22.50
20.38
21.77
24.20
24.35
26.11
23.13
25.82
26.09
25.13
25.79
25.82
24.27
17
3.45
EPSSR
1.70
1.77
1.68
1.64
1.47
1.58
1.61
1.54
1.63
1.53
3.83
0.79%
(1.07%)
—
12.54
EPS growth%
22.71
24.89
25.59
26.30
27.71
28.81
28.21
31.18
31.68
33.51
5.97
31.18
27.96
33
3.58
Bookvalue per shSR
0.53
0.56
0.56
0.55
0.53
0.47
0.43
0.39
0.34
0.30
0.96
(10.87%)
(5.88%)
—
1.00
FCF per shareSR
4.48
4.61
4.43
4.95
5.63
5.31
5.22
5.35
6.21
5.97
0.62
1.18%
2.64%
—
2.42
Dividend per shSR
1.56
1.55
1.63
1.58
1.75
1.57
1.71
1.54
1.73
1.80
2.36
0.53%
2.20%
—
11.45
Div yield (avg)%
29.40
31.92
31.89
33.42
31.34
28.91
27.87
26.55
26.57
24.78
2.96
26.57
29.16
56
29.25
Payout ratio%
20.26
19.97
17.95
19.34
19.50
19.32
21.80
21.35
21.47
20.00
2.89
21.35
19.99
44
0.911
Shares (diluted)B
1.051
1.213
1.253
1.188
1.343
1.535
1.495
1.519
1.548
1.790
0.923
5.92%
5.08%
73
19.72
Buyback yield%
22.32
22.81
22.81
25.11
24.55
23.26
20.46
20.92
21.12
18.55
2.16
20.92
22.57
22
0.504
D/E ratiox
1.636
1.726
1.794
1.665
1.523
1.625
1.865
1.914
1.932
2.120
0.708
1.914
1.760
51
6.771
Enterprise valueSR B
9.410
10.27
10.50
11.58
11.24
10.68
11.30
11.20
10.75
10.11
9.924
(2.10%)
1.42%
73
11.37
LT debtSR B
10.82
11.81
12.44
11.87
10.84
10.82
11.27
11.63
13.22
14.76
7.567
6.37%
2.77%
78
Cost of revenue
5.83%
1.02×
Operating expenses
5.73%
1.01×
Property and equipment
15.25%
Spread over hurdle
11.41%