8.091
RevenueSR M
76.90
77.18
79.56
80.65
82.74
84.48
86.87
87.30
86.25
89.01
8.415
1.47%
1.45%
41
8.53
Revenue growth%
25.47
24.18
22.81
21.22
21.44
18.44
19.40
21.32
20.58
17.95
12.33
19.40
21.27
37
15.12
Gross margin%
18.50
17.60
16.78
17.16
18.93
19.23
18.74
18.51
16.58
19.06
29.72
18.74
18.50
33
20.45
Operating margin%
11.44
12.75
11.13
14.06
13.72
13.90
12.91
12.33
9.83
11.71
16.31
12.33
12.54
83
15.84
Net margin%
17.92
20.88
22.29
24.56
27.40
28.29
27.05
27.13
28.84
30.82
15.86
28.29
27.09
25
27.31
P/E ratio (avg)x
41.74
38.42
40.83
45.46
50.17
46.14
46.33
43.08
46.21
47.61
14.47
46.21
45.80
87
28.52
EV/EBITx
15.56
15.51
15.01
16.52
18.40
18.45
18.72
17.85
20.53
23.82
11.10
18.72
18.12
10
11.15
FCF yield (avg)%
11.62
10.53
9.78
8.22
5.28
3.02
4.94
3.74
3.82
5.46
9.46
3.82
5.37
58
7.51
FCF margin%
22.50
22.56
20.66
23.36
23.05
24.69
25.23
22.93
22.08
24.07
13.15
24.07
22.99
52
0.408
FCF / Net incomex
2.591
2.873
3.042
2.984
2.890
2.854
2.863
3.384
3.645
3.864
0.767
3.384
2.937
69
5.39
ROIC%
4.36
5.72
4.08
6.57
3.68
1.59
1.52
2.11
4.88
3.15
2.86
2.11
3.88
90
5.17
Return on equity%
13.46
15.44
15.29
14.20
13.62
13.26
13.18
16.04
14.98
15.12
26.83
14.98
14.59
10
23.35
Return on assets%
10.59
10.06
8.17
7.38
4.96
7.61
6.62
3.66
3.86
4.73
25.10
4.73
7.00
57
0.28
EPSSR
0.09
0.08
0.08
0.08
0.08
0.09
0.10
0.10
0.10
0.10
0.30
5.12%
1.68%
—
7.22
EPS growth%
3.96
6.79
7.82
6.92
4.74
3.65
1.64
1.60
2.38
1.67
19.92
1.67
3.80
29
0.18
Bookvalue per shSR
0.16
0.16
0.18
0.19
0.22
0.20
0.23
0.24
0.25
0.29
0.12
6.04%
6.00%
—
0.13
FCF per shareSR
0.12
0.13
0.15
0.14
0.13
0.13
0.14
0.15
0.16
0.16
0.14
4.29%
2.46%
—
0.11
Dividend per shSR
0.11
0.11
0.10
0.09
0.09
0.09
0.09
0.08
0.07
0.08
0.25
(4.20%)
(3.92%)
—
27.91
Div yield (avg)%
8.43
6.26
6.87
7.85
8.33
9.18
8.93
11.24
10.69
7.92
26.43
9.18
8.38
39
14.87
Payout ratio%
30.49
29.26
31.55
33.34
33.01
33.30
34.10
34.35
33.16
35.36
26.92
34.10
33.23
82
217.1
Shares (diluted)M
223.7
236.9
265.9
252.1
250.2
281.0
298.4
308.7
319.3
296.3
216.5
3.44%
2.70%
36
27.81
Buyback yield%
7.15
9.18
11.89
13.59
10.80
11.02
13.24
13.85
14.16
17.06
14.14
13.85
12.57
59
0.637
D/E ratiox
2.243
2.374
2.617
2.716
2.728
3.050
3.564
3.709
3.891
4.648
1.370
3.709
2.889
34
77.31
Enterprise valueSR M
69.88
63.46
57.70
56.67
59.08
63.37
68.77
63.27
69.49
65.93
14.41
2.22%
(0.10%)
83
52.68
LT debtSR M
37.05
39.96
37.75
39.50
40.32
44.27
46.64
53.42
55.81
59.85
8.432
8.22%
5.36%
48
Cost of revenue
1.45%
1.00×
Operating expenses
2.61%
1.12×
Property and equipment
19.75%
Spread over hurdle
43.43%