21.33
RevenueSR M
45.17
46.44
46.51
46.69
47.27
47.99
50.02
50.56
51.40
51.76
23.09
1.83%
1.51%
53
20.76
Revenue growth%
23.77
25.01
25.31
27.76
29.88
28.86
30.47
31.11
32.45
31.73
12.94
31.11
29.37
41
29.09
Gross margin%
18.22
18.88
19.16
20.69
22.06
20.81
20.38
18.25
15.53
13.37
18.29
18.25
19.02
67
13.27
Operating margin%
17.99
18.14
18.26
17.78
15.70
14.37
12.26
14.16
15.82
18.53
6.08
14.37
16.80
32
27.96
Net margin%
21.51
19.06
19.78
22.71
24.57
26.35
24.03
24.82
24.38
23.25
12.95
24.38
23.64
55
36.29
P/E ratio (avg)x
34.84
34.35
35.53
36.28
38.04
40.93
42.52
48.84
51.31
56.03
17.35
48.84
39.49
20
29.00
EV/EBITx
21.76
19.37
19.71
20.83
20.75
19.21
20.90
18.38
18.22
18.04
6.734
18.38
19.54
53
22.23
FCF yield (avg)%
20.28
19.30
16.52
18.66
18.94
21.73
22.87
22.69
22.26
19.35
3.54
22.26
19.81
46
25.76
FCF margin%
10.25
11.59
13.90
11.44
14.43
14.78
14.56
12.79
13.84
12.34
28.36
13.84
13.31
31
0.919
FCF / Net incomex
1.172
1.327
1.530
1.779
2.014
2.280
2.349
2.282
2.215
2.288
0.526
2.282
2.115
72
27.01
ROIC%
7.34
5.53
7.45
9.42
8.02
5.14
6.58
4.84
4.76
6.43
6.16
5.14
6.51
57
23.69
Return on equity%
27.23
25.51
23.33
21.64
21.42
21.17
23.58
24.15
24.50
26.10
17.63
24.15
23.86
22
16.66
Return on assets%
24.98
22.41
19.98
18.13
19.95
17.29
20.11
21.05
20.97
22.71
3.02
20.97
20.54
30
0.82
EPSSR
3.62
3.93
4.27
4.33
4.07
3.88
3.63
3.29
3.55
3.92
0.91
(0.73%)
1.93%
—
17.81
EPS growth%
20.35
19.31
16.34
13.43
13.95
16.03
13.10
13.22
10.83
12.33
17.36
13.10
13.69
8
2.96
Bookvalue per shSR
4.15
4.23
5.05
5.56
6.11
6.41
7.10
7.72
9.31
9.82
1.34
9.96%
10.70%
—
4.29
FCF per shareSR
2.75
2.72
3.02
2.92
3.26
3.47
3.75
3.71
3.39
3.63
3.81
2.14%
3.49%
—
1.61
Dividend per shSR
3.45
3.83
3.97
3.90
4.28
4.59
5.23
6.21
6.17
6.26
2.00
7.91%
7.79%
—
14.03
Div yield (avg)%
28.53
28.89
26.34
28.58
29.15
27.05
29.37
30.71
33.65
32.65
23.30
30.71
29.02
64
13.27
Payout ratio%
21.32
20.14
18.78
19.96
16.98
18.66
19.34
19.26
16.62
16.62
3.02
18.66
19.02
12
6.373
Shares (diluted)M
6.032
6.500
6.098
6.399
6.008
5.863
5.998
5.679
5.715
6.191
6.464
0.60%
(0.55%)
87
12.84
Buyback yield%
0.61
1.89
4.22
5.27
2.48
3.31
2.79
5.51
4.00
1.21
23.48
3.31
3.05
62
0.387
D/E ratiox
1.948
1.772
1.943
1.828
1.881
1.842
1.873
1.684
1.579
1.537
0.942
1.684
1.835
31
4.752
Enterprise valueSR M
22.81
21.89
20.80
21.53
21.33
22.05
20.39
19.52
18.80
18.39
24.32
(2.92%)
(2.03%)
79
27.82
LT debtSR M
12.75
13.74
12.95
13.22
11.50
12.05
10.92
11.79
12.37
12.23
21.85
1.24%
(1.89%)
63
Cost of revenue
1.25%
0.97×
Operating expenses
2.20%
1.07×