6.263
RevenueSR M
61.93
62.34
64.49
66.72
67.06
69.17
68.91
70.43
71.57
72.31
6.870
1.52%
1.49%
87
25.36
Revenue growth%
27.95
26.42
24.69
25.66
23.83
22.47
20.55
20.08
21.56
19.95
14.87
20.55
23.15
89
21.41
Gross margin%
32.29
32.33
29.95
32.53
29.65
26.67
28.87
28.43
29.53
28.57
28.26
28.57
29.59
44
24.43
Operating margin%
29.81
28.86
30.07
32.57
30.60
28.41
30.77
30.54
30.39
29.45
22.20
30.39
30.23
53
23.35
Net margin%
8.54
11.44
8.67
9.86
12.42
10.69
8.26
7.40
9.56
11.43
7.63
9.56
9.71
61
24.54
P/E ratio (avg)x
47.92
48.41
46.90
53.31
56.89
65.33
76.70
76.40
84.30
87.96
8.690
76.70
61.11
76
8.331
EV/EBITx
32.92
39.04
39.71
42.73
48.67
56.99
64.16
68.24
65.65
72.16
26.88
65.65
52.83
59
3.25
FCF yield (avg)%
7.05
9.01
10.08
9.17
8.29
9.65
10.88
13.72
13.21
14.79
10.20
13.21
9.86
40
17.04
FCF margin%
12.34
14.55
12.62
9.62
9.25
6.61
3.74
1.89
2.19
3.54
3.48
3.54
7.93
17
0.881
FCF / Net incomex
0.702
0.711
0.726
0.727
0.713
0.688
0.628
0.662
0.696
0.680
1.588
0.680
0.699
39
23.68
ROIC%
26.33
24.81
22.11
24.46
26.32
25.30
25.71
24.05
23.64
23.63
7.99
24.05
24.63
92
5.48
Return on equity%
32.12
34.23
35.89
35.39
35.61
38.38
40.74
40.02
41.35
39.45
21.19
40.02
37.13
62
9.71
Return on assets%
10.88
8.91
9.19
10.32
13.24
11.90
14.39
15.91
18.31
18.32
21.00
15.91
12.57
94
0.35
EPSSR
0.09
0.10
0.11
0.12
0.12
0.14
0.13
0.12
0.12
0.11
0.36
(1.15%)
3.06%
—
6.15
EPS growth%
27.78
26.58
27.48
26.44
24.97
26.71
29.50
31.55
29.93
31.76
8.20
29.93
27.63
89
0.36
Bookvalue per shSR
0.15
0.15
0.17
0.17
0.19
0.22
0.22
0.24
0.27
0.29
0.24
8.42%
7.46%
—
0.07
FCF per shareSR
0.42
0.41
0.45
0.42
0.44
0.43
0.39
0.40
0.37
0.37
0.13
(3.69%)
(1.24%)
—
0.14
Dividend per shSR
0.21
0.20
0.20
0.21
0.22
0.24
0.22
0.21
0.19
0.20
0.18
(2.50%)
(1.79%)
—
8.63
Div yield (avg)%
20.09
18.69
19.05
20.54
19.55
22.48
24.19
22.74
20.25
21.55
3.86
22.48
20.40
94
12.80
Payout ratio%
16.59
18.20
20.42
20.34
17.88
18.03
16.82
17.70
19.06
18.02
27.28
18.02
18.03
34
192.9
Shares (diluted)M
258.3
301.4
303.4
307.8
335.9
375.2
400.6
451.0
475.4
494.7
192.2
8.06%
6.35%
49
14.34
Buyback yield%
34.79
31.99
31.72
32.93
32.77
29.98
30.44
32.98
33.64
33.69
3.17
32.98
32.85
58
0.663
D/E ratiox
0.597
0.631
0.572
0.572
0.533
0.590
0.588
0.622
0.650
0.664
1.666
0.622
0.593
51
45.84
Enterprise valueSR M
37.47
37.57
40.98
45.43
43.37
43.49
45.04
50.98
55.06
54.56
59.35
4.70%
4.57%
54
19.76
LT debtSR M
13.04
12.23
12.67
12.94
11.90
11.12
9.795
9.288
8.442
7.347
32.10
(9.20%)
(4.83%)
79
Cost of revenue
1.49%
1.00×
Operating expenses
0.95%
0.95×
Cash and investments
19.42%
Goodwill & intangibles
17.41%
Property and equipment
15.02%
Spread over hurdle
(1.50%)