20.15
RevenueSR M
35.92
38.57
40.08
42.80
45.73
49.41
53.43
56.19
58.26
61.10
21.99
5.96%
6.14%
34
18.58
Revenue growth%
9.87
8.64
9.58
11.72
14.22
14.72
14.20
16.05
13.10
14.30
11.34
14.30
13.65
29
14.86
Gross margin%
20.82
18.29
19.63
22.11
23.48
22.17
19.19
18.94
19.25
18.87
27.47
19.19
19.44
56
10.47
Operating margin%
19.99
20.76
21.11
21.57
24.49
25.50
25.57
23.06
21.78
23.73
12.08
23.73
22.42
84
10.86
Net margin%
19.78
20.94
22.56
24.99
25.57
22.59
24.81
27.71
28.67
30.40
26.58
27.71
24.90
65
35.68
P/E ratio (avg)x
13.84
12.58
12.73
14.12
13.57
15.44
15.68
14.63
16.03
16.36
25.50
15.68
14.37
33
25.76
EV/EBITx
19.93
20.66
19.16
18.22
18.04
19.39
18.19
18.27
18.52
20.93
17.84
18.52
18.84
56
20.86
FCF yield (avg)%
5.45
2.53
0.49
0.40
0.87
0.40
0.40
3.26
5.60
7.75
16.33
3.26
1.70
34
26.71
FCF margin%
4.41
7.19
9.32
9.38
7.36
7.18
6.98
4.12
5.85
5.61
13.17
5.85
7.08
27
0.619
FCF / Net incomex
0.822
0.776
0.721
0.742
0.738
0.677
0.617
0.670
0.740
0.816
1.668
0.677
0.739
8
16.86
ROIC%
7.47
7.90
10.40
11.07
10.23
13.21
11.68
10.17
8.94
10.82
18.88
10.82
10.31
69
6.56
Return on equity%
20.28
20.72
21.86
21.14
20.33
19.56
16.81
14.28
13.91
14.96
24.10
14.96
19.92
47
29.84
Return on assets%
1.01
0.40
1.11
0.40
1.36
4.28
6.90
8.73
10.67
8.92
12.85
8.73
2.82
80
1.44
EPSSR
0.83
0.85
0.84
0.92
1.03
1.09
1.18
1.36
1.59
1.87
1.59
12.77%
8.36%
—
5.36
EPS growth%
25.67
28.17
30.04
28.34
28.72
27.74
29.55
29.60
31.62
31.55
2.26
29.60
29.13
88
1.08
Bookvalue per shSR
1.34
1.40
1.35
1.48
1.39
1.31
1.42
1.32
1.22
1.24
0.98
(2.23%)
(1.13%)
—
0.38
FCF per shareSR
1.72
1.55
1.64
1.75
1.53
1.41
1.21
1.22
1.10
1.13
0.38
(5.96%)
(3.41%)
—
0.56
Dividend per shSR
1.53
1.51
1.53
1.49
1.49
1.77
1.78
1.99
1.94
1.95
1.61
5.50%
3.08%
—
7.88
Div yield (avg)%
10.25
11.42
12.98
15.83
16.77
16.87
15.19
16.56
18.89
21.33
17.18
16.87
16.20
25
24.41
Payout ratio%
21.52
18.62
17.00
15.34
13.38
12.17
11.57
10.91
11.12
9.07
2.06
11.12
12.78
43
12.34
Shares (diluted)M
16.41
16.62
17.45
16.04
17.08
15.71
16.81
15.76
16.96
18.98
11.95
2.14%
2.46%
59
13.37
Buyback yield%
5.76
7.21
8.23
8.44
7.54
5.41
5.54
7.76
7.63
7.41
6.57
7.41
7.47
27
0.308
D/E ratiox
0.977
0.900
0.864
0.785
0.854
0.835
0.873
0.879
0.901
0.958
0.594
0.879
0.876
35
16.06
Enterprise valueSR M
25.78
24.42
25.88
27.51
25.31
23.17
21.58
20.81
23.13
22.47
39.51
(2.35%)
(0.40%)
55
26.37
LT debtSR M
32.32
32.03
31.87
35.71
41.76
40.14
37.80
38.01
41.52
45.72
30.02
1.83%
4.69%
6
Cost of revenue
6.13%
1.00×
Operating expenses
6.53%
1.04×
Cash and investments
15.82%
Spread over hurdle
(5.92%)