1.261
RevenueSR B
0.739
0.780
0.804
0.851
0.888
0.918
0.954
0.979
1.015
1.044
1.297
3.30%
4.20%
46
29.28
Revenue growth%
6.00
7.94
7.42
4.51
6.42
5.63
4.96
4.58
4.65
5.58
21.01
4.96
5.61
54
6.61
Gross margin%
9.08
9.84
9.45
8.51
6.80
8.94
6.90
5.92
7.48
9.06
8.52
7.48
8.72
69
27.47
Operating margin%
12.56
14.52
14.27
13.88
16.06
15.80
15.40
13.27
14.91
13.60
15.12
14.91
14.39
48
25.06
Net margin%
0.40
3.34
1.52
3.37
3.80
3.74
6.39
3.56
5.13
3.06
4.42
3.74
3.47
23
22.84
P/E ratio (avg)x
33.57
36.35
41.08
40.72
39.51
43.88
43.74
41.55
47.90
52.36
35.83
43.88
41.32
34
36.33
EV/EBITx
30.37
34.68
33.27
37.65
39.55
45.60
42.52
47.60
45.70
52.56
12.02
45.70
41.04
94
11.33
FCF yield (avg)%
13.08
10.73
8.51
11.50
10.10
7.93
7.92
4.93
4.63
4.69
17.26
4.93
8.22
75
2.35
FCF margin%
6.04
5.45
5.88
5.88
4.79
3.62
3.34
3.41
1.82
0.40
24.83
3.34
4.21
35
1.222
FCF / Net incomex
1.157
1.280
1.250
1.262
1.257
1.307
1.433
1.430
1.529
1.672
1.467
1.433
1.294
64
12.70
ROIC%
25.41
25.49
27.60
30.57
33.06
33.99
34.40
31.87
32.20
32.37
23.14
32.37
32.04
74
3.62
Return on equity%
1.33
1.31
1.27
0.40
1.04
1.82
0.59
1.07
1.77
4.10
6.85
1.77
1.29
84
9.48
Return on assets%
14.30
11.99
14.97
14.99
17.60
15.55
13.66
12.19
13.29
12.52
18.66
13.29
13.98
50
0.69
EPSSR
1.86
1.62
1.50
1.34
1.26
1.23
1.15
1.21
1.34
1.40
0.77
2.23%
(3.61%)
—
10.17
EPS growth%
5.36
6.74
6.53
6.33
4.30
3.05
2.90
2.51
0.85
0.40
27.93
2.51
3.68
50
3.15
Bookvalue per shSR
1.42
1.59
1.80
1.88
2.19
2.29
2.53
2.99
3.36
3.89
3.28
12.20%
11.89%
—
4.00
FCF per shareSR
1.57
1.53
1.60
1.61
1.81
2.00
2.05
2.00
2.00
1.94
3.55
1.41%
1.82%
—
2.00
Dividend per shSR
3.15
3.52
3.75
4.30
4.72
5.24
5.40
5.00
4.79
5.20
2.97
1.97%
6.51%
—
11.78
Div yield (avg)%
13.25
11.16
8.43
7.26
5.53
3.00
0.45
0.40
2.62
3.29
2.51
2.62
4.41
71
3.52
Payout ratio%
14.16
14.24
14.75
14.31
13.17
11.17
9.65
11.13
9.13
8.46
16.87
9.65
12.17
24
330.1
Shares (diluted)M
344.2
350.5
350.4
354.2
361.4
328.0
304.1
317.1
298.6
273.9
340.7
(5.39%)
(1.28%)
84
14.78
Buyback yield%
29.06
29.83
27.44
26.82
26.97
25.29
24.00
24.54
25.12
26.39
22.23
25.12
26.61
29
0.686
D/E ratiox
0.366
0.334
0.305
0.320
0.322
0.338
0.300
0.262
0.272
0.231
0.639
0.272
0.313
93
127.4
Enterprise valueSR M
410.0
386.6
379.7
390.5
443.5
410.3
445.1
461.9
491.3
487.8
126.6
1.92%
1.44%
68
909.1
LT debtSR M
181.6
193.5
177.0
188.2
211.3
202.2
197.1
217.9
236.6
248.5
697.9
3.29%
3.99%
82
Cost of revenue
4.03%
0.98×
Operating expenses
4.58%
1.04×
Property and equipment
16.79%