3.086
RevenueSR B
2.752
2.943
3.136
3.323
3.527
3.651
3.787
3.892
4.000
4.117
3.286
3.14%
4.55%
61
28.51
Revenue growth%
31.15
29.79
29.39
26.56
23.95
24.75
22.67
24.75
27.17
29.76
25.33
24.75
26.86
88
22.89
Gross margin%
9.91
8.72
6.39
6.62
6.46
6.39
3.41
3.01
2.36
0.40
4.06
3.01
6.39
52
7.17
Operating margin%
28.34
28.93
27.56
25.17
23.31
21.71
20.17
18.99
20.58
23.09
27.28
20.58
23.20
58
19.30
Net margin%
16.82
15.75
13.99
13.50
11.61
11.25
10.77
11.59
12.27
12.99
11.67
11.59
12.63
71
35.61
P/E ratio (avg)x
32.81
36.05
39.98
38.10
35.35
32.72
36.72
36.78
39.59
37.07
21.88
36.78
36.75
39
27.52
EV/EBITx
31.32
28.20
26.48
28.19
28.48
29.44
32.23
34.86
31.25
34.02
7.770
32.23
30.35
61
29.76
FCF yield (avg)%
18.29
18.24
20.70
20.74
21.44
19.23
20.19
19.54
21.25
23.78
21.10
20.19
20.44
76
20.60
FCF margin%
17.39
15.59
17.61
15.31
13.80
13.98
15.76
15.47
15.87
13.14
19.04
15.47
15.53
77
0.256
FCF / Net incomex
1.372
1.439
1.703
1.992
1.945
2.182
2.524
2.546
3.008
3.196
0.908
2.546
2.087
24
25.42
ROIC%
7.40
8.29
6.48
8.87
11.73
12.16
11.73
13.80
11.10
13.11
28.74
12.16
11.41
48
12.45
Return on equity%
22.42
20.13
22.06
22.04
21.84
24.01
24.56
25.16
25.06
26.79
6.71
25.06
23.21
57
16.34
Return on assets%
12.55
12.40
10.35
7.43
5.11
3.70
1.47
0.40
2.55
5.11
29.77
2.55
5.11
5
7.76
EPSSR
8.62
9.17
9.15
8.53
8.15
8.54
8.36
7.77
7.10
7.83
8.66
(0.79%)
(2.09%)
—
14.01
EPS growth%
4.54
3.28
0.40
2.28
5.22
3.01
3.96
2.35
1.95
0.87
24.17
2.35
2.68
66
7.20
Bookvalue per shSR
6.51
7.55
7.29
7.02
6.95
7.28
7.03
6.64
7.81
7.47
1.16
1.46%
1.98%
—
7.27
FCF per shareSR
10.72
12.31
12.62
12.48
14.42
16.20
16.10
15.81
16.33
18.97
2.70
5.65%
6.15%
—
1.60
Dividend per shSR
3.52
3.32
3.46
3.77
4.09
3.98
4.48
4.43
4.67
5.10
2.52
4.51%
5.27%
—
27.20
Div yield (avg)%
23.89
22.36
20.06
19.84
18.85
20.69
19.87
19.57
22.57
22.58
13.84
20.69
20.38
7
11.61
Payout ratio%
5.97
4.89
1.89
0.40
0.76
0.40
0.40
2.11
4.02
3.69
13.97
2.11
2.00
68
199.9
Shares (diluted)M
261.7
271.9
298.8
353.2
422.8
445.6
459.1
484.3
553.3
615.8
203.7
7.81%
8.96%
64
25.85
Buyback yield%
9.98
11.13
9.64
12.38
10.74
10.33
7.56
10.37
11.66
10.25
8.07
10.33
10.35
10
1.047
D/E ratiox
1.185
1.252
1.127
1.197
1.282
1.302
1.447
1.634
1.711
1.768
0.389
1.634
1.292
22
2.858
Enterprise valueSR B
4.376
4.969
5.633
5.591
5.631
5.180
5.291
5.459
5.023
4.754
0.557
(3.33%)
1.18%
47
2.876
LT debtSR B
0.778
0.791
0.868
1.045
1.062
1.190
1.186
1.252
1.442
1.681
3.727
9.61%
9.18%
61
Cost of revenue
4.66%
1.01×
Operating expenses
4.61%
1.01×
Property and equipment
15.16%
Return on capital
109.84%
Spread over hurdle
101.15%