1.019
RevenueSR B
1.572
1.682
1.815
1.951
2.129
2.233
2.361
2.484
2.627
2.800
1.106
5.63%
6.77%
89
18.04
Revenue growth%
18.52
17.02
15.72
13.58
14.19
11.91
11.26
12.13
13.76
16.40
2.02
12.13
13.97
40
26.96
Gross margin%
2.02
2.96
0.40
2.83
0.40
0.40
0.40
0.40
1.85
3.60
27.92
0.40
1.12
48
19.91
Operating margin%
11.09
8.34
9.61
9.60
10.15
10.48
8.67
9.85
11.71
14.12
11.66
10.48
10.00
40
4.58
Net margin%
35.33
36.64
33.94
32.98
31.37
31.91
31.17
30.50
31.30
29.07
28.61
31.17
31.64
50
24.60
P/E ratio (avg)x
17.44
15.54
16.97
15.09
13.53
14.22
12.95
11.34
11.90
11.91
33.50
11.91
13.87
37
22.18
EV/EBITx
6.192
5.858
5.724
5.686
6.407
6.913
7.450
8.231
8.829
9.633
14.28
8.231
6.660
45
29.18
FCF yield (avg)%
0.89
0.40
1.91
2.60
3.57
3.08
2.58
4.57
4.23
5.99
9.62
4.23
2.84
73
17.37
FCF margin%
2.78
4.00
1.06
0.40
0.40
0.40
1.35
3.12
2.99
4.58
4.53
2.99
2.07
26
1.690
FCF / Net incomex
2.478
2.587
2.811
3.158
3.180
3.676
3.680
4.010
4.421
4.188
0.605
4.010
3.428
55
2.63
ROIC%
24.07
24.37
23.37
21.38
19.46
20.35
17.86
17.66
18.02
18.77
8.17
18.02
19.90
39
4.42
Return on equity%
16.32
16.50
17.08
18.02
16.00
13.11
15.54
15.89
16.23
17.39
26.40
15.89
16.28
43
5.26
Return on assets%
9.21
11.28
8.75
10.98
10.41
12.23
13.85
10.95
9.90
8.72
9.97
10.95
10.68
60
5.70
EPSSR
3.58
3.76
4.01
3.82
4.48
5.31
5.21
4.98
5.46
5.74
6.06
5.09%
5.61%
—
17.01
EPS growth%
20.58
21.14
18.42
19.33
22.31
19.54
16.70
13.82
15.37
13.68
27.36
15.37
18.88
93
8.78
Bookvalue per shSR
16.06
17.20
20.07
22.83
23.71
25.43
26.04
29.99
32.44
35.89
10.65
8.64%
9.34%
—
2.83
FCF per shareSR
3.64
3.39
3.17
3.42
3.24
2.92
2.66
2.70
2.81
2.81
5.89
(2.85%)
(2.31%)
—
4.89
Dividend per shSR
4.56
4.74
5.16
5.79
5.94
6.68
7.14
7.68
7.84
7.57
6.36
4.97%
4.99%
—
10.05
Div yield (avg)%
27.62
29.72
30.80
30.44
32.75
31.64
33.60
33.57
33.55
35.12
26.20
33.57
32.19
88
6.52
Payout ratio%
33.63
36.14
38.90
37.07
37.28
39.80
40.27
38.70
40.39
40.62
12.85
40.27
38.80
7
153.9
Shares (diluted)M
81.11
87.88
80.69
81.47
85.65
78.44
73.53
64.04
60.22
56.40
148.4
(8.01%)
(5.01%)
6
4.57
Buyback yield%
13.74
11.56
12.51
10.90
10.55
8.37
9.82
8.84
7.43
8.38
20.80
8.38
10.18
18
0.206
D/E ratiox
1.140
1.237
1.336
1.560
1.500
1.704
1.631
1.621
1.531
1.611
1.427
1.621
1.545
88
2,617
Enterprise valueSR M
406.8
420.5
416.2
385.7
415.7
395.6
349.5
345.7
373.0
404.4
853.9
(0.55%)
(0.17%)
86
2.382
LT debtSR B
1.806
1.869
2.065
2.327
2.364
2.728
3.255
3.177
3.669
3.689
1.848
9.31%
8.26%
9
Cost of revenue
6.89%
1.01×
Operating expenses
6.27%
0.95×
Property and equipment
15.86%
Goodwill & intangibles
15.49%
Spread over hurdle
12.86%