45.79
RevenueSR M
79.89
80.49
82.15
85.87
87.99
88.27
90.80
91.35
94.80
99.43
50.36
2.47%
2.42%
66
10.58
Revenue growth%
28.77
31.50
29.81
31.29
29.73
31.70
34.34
33.23
30.27
27.31
4.98
31.70
30.78
77
9.27
Gross margin%
0.40
1.17
0.40
2.71
4.19
4.54
4.77
6.26
5.51
2.68
27.56
4.77
3.45
84
13.09
Operating margin%
21.42
19.71
17.59
14.98
14.60
16.41
15.39
15.27
17.83
20.20
6.60
16.41
17.00
64
11.06
Net margin%
0.49
1.55
4.37
4.08
3.62
5.30
5.81
7.71
5.09
2.47
12.21
5.30
4.22
74
18.70
P/E ratio (avg)x
26.79
27.86
30.38
32.00
34.96
40.34
45.63
48.69
56.12
61.07
35.57
48.69
37.65
7
20.69
EV/EBITx
22.34
20.98
20.28
17.10
17.01
18.28
18.43
19.73
20.15
18.14
35.90
18.43
19.08
9
12.01
FCF yield (avg)%
23.81
24.52
21.72
22.59
23.80
22.92
25.55
24.17
24.08
26.05
13.27
24.17
23.95
27
8.06
FCF margin%
25.66
24.02
22.88
25.76
27.49
25.53
24.78
22.53
20.36
18.74
5.89
22.53
24.40
82
0.441
FCF / Net incomex
1.932
2.221
2.426
2.516
2.769
3.061
2.942
3.462
3.848
3.933
1.263
3.462
2.855
34
19.16
ROIC%
27.51
30.15
29.98
32.61
33.02
31.38
30.36
29.24
31.50
33.55
27.92
31.38
30.87
8
22.61
Return on equity%
18.03
16.51
18.36
18.36
21.24
18.65
21.27
23.77
21.94
21.09
5.19
21.27
19.87
15
10.81
Return on assets%
16.31
15.38
13.48
12.21
13.15
14.51
14.49
14.82
12.23
11.58
2.87
14.49
13.99
21
0.10
EPSSR
0.84
0.80
0.91
0.95
0.97
1.11
1.14
1.06
1.17
1.27
0.11
5.50%
3.31%
—
7.22
EPS growth%
10.30
9.22
10.51
12.94
13.20
14.54
12.19
11.68
10.92
8.74
4.64
11.68
11.30
46
0.41
Bookvalue per shSR
0.42
0.42
0.38
0.41
0.40
0.45
0.46
0.47
0.46
0.43
0.44
1.46%
(0.27%)
—
0.47
FCF per shareSR
0.41
0.39
0.41
0.39
0.35
0.38
0.34
0.32
0.36
0.37
0.49
1.04%
(1.27%)
—
0.69
Dividend per shSR
0.54
0.64
0.71
0.69
0.70
0.81
0.82
0.79
0.92
1.09
0.66
9.29%
9.13%
—
12.64
Div yield (avg)%
8.70
10.44
10.90
8.92
6.15
4.19
1.58
4.57
7.23
4.78
14.12
4.57
6.69
73
21.64
Payout ratio%
18.54
21.35
23.14
25.52
26.00
27.27
29.42
30.72
28.35
26.96
24.54
28.35
26.48
41
71.71
Shares (diluted)M
73.53
71.14
77.61
76.55
73.71
79.68
88.49
88.79
99.47
96.26
68.60
5.48%
3.50%
67
10.68
Buyback yield%
12.87
15.60
15.64
15.04
15.87
17.88
18.14
17.42
18.66
17.64
10.31
17.88
16.65
12
0.325
D/E ratiox
0.811
0.824
0.916
0.887
0.947
0.933
0.970
1.060
1.178
1.144
1.018
1.060
0.940
81
82.91
Enterprise valueSR M
86.94
79.09
84.60
92.67
88.93
90.29
87.87
88.69
84.28
78.85
80.25
(2.38%)
(2.19%)
90
47.45
LT debtSR M
18.93
18.64
20.48
21.79
21.32
22.85
22.45
19.97
19.81
17.85
32.53
(3.49%)
(0.27%)
46
Cost of revenue
2.23%
0.98×
Operating expenses
2.29%
0.99×
Cash and investments
19.23%
Spread over hurdle
12.19%