1.001
RevenueSR B
0.703
0.755
0.809
0.870
0.913
0.963
1.014
1.084
1.127
1.205
1.088
5.73%
6.01%
33
17.18
Revenue growth%
14.63
11.98
14.70
11.88
13.77
15.26
14.53
16.83
15.11
13.41
14.73
15.11
14.58
56
27.06
Gross margin%
2.50
0.99
0.40
2.52
3.19
5.68
5.11
5.71
4.34
4.54
18.62
5.11
3.76
30
7.89
Operating margin%
17.60
18.82
20.01
21.17
23.06
25.47
25.45
25.40
26.05
24.85
20.03
25.45
23.95
26
7.79
Net margin%
8.61
11.44
8.65
9.64
6.72
7.23
7.97
7.54
7.38
5.47
9.77
7.38
7.75
73
28.03
P/E ratio (avg)x
20.13
18.27
19.83
18.24
17.23
15.73
14.78
16.33
17.26
16.60
31.12
16.33
17.24
58
22.54
EV/EBITx
48.26
55.02
53.84
59.63
61.78
62.19
64.25
63.14
69.51
75.04
23.35
64.25
61.99
27
17.12
FCF yield (avg)%
25.89
26.02
28.20
25.40
26.33
25.83
27.77
27.04
25.68
24.42
17.82
25.83
25.96
89
11.13
FCF margin%
5.50
7.14
5.72
6.79
9.43
7.65
6.57
6.42
4.86
3.32
15.91
6.42
6.49
82
0.819
FCF / Net incomex
0.775
0.773
0.776
0.764
0.897
1.026
1.037
1.108
1.308
1.447
0.773
1.108
0.961
87
12.09
ROIC%
18.54
18.07
17.85
15.66
16.51
14.80
15.54
14.63
13.48
14.23
17.38
14.63
15.60
61
29.34
Return on equity%
19.84
17.16
17.49
19.10
16.37
15.60
14.39
15.47
14.03
12.23
2.98
14.39
15.99
5
28.40
Return on assets%
8.09
9.07
11.46
9.32
7.22
9.16
6.93
8.30
8.68
11.51
20.77
8.68
8.88
7
0.62
EPSSR
0.36
0.32
0.28
0.28
0.30
0.29
0.28
0.31
0.31
0.28
0.66
(1.08%)
(1.76%)
—
17.91
EPS growth%
16.23
15.06
16.72
17.68
19.11
17.50
17.11
18.05
15.66
17.62
6.93
17.50
17.31
21
0.65
Bookvalue per shSR
0.23
0.22
0.20
0.18
0.17
0.16
0.17
0.19
0.18
0.16
0.45
(1.14%)
(4.55%)
—
0.25
FCF per shareSR
0.51
0.53
0.61
0.71
0.80
0.83
0.88
0.94
1.13
1.11
0.52
6.69%
8.17%
—
0.16
Dividend per shSR
0.52
0.54
0.52
0.58
0.60
0.54
0.61
0.65
0.60
0.61
0.65
0.19%
1.14%
—
3.89
Div yield (avg)%
22.51
25.11
22.94
25.16
26.60
25.65
27.70
28.12
27.14
25.91
12.69
27.14
25.78
9
26.72
Payout ratio%
23.76
21.15
23.56
26.49
25.35
25.51
26.57
26.48
28.82
30.06
11.11
26.57
26.00
10
1.174
Shares (diluted)B
1.550
1.764
1.928
1.853
1.968
2.250
2.206
2.108
2.436
2.585
1.141
5.61%
6.72%
88
18.37
Buyback yield%
2.02
1.16
0.41
2.23
2.15
3.71
4.65
3.17
3.04
2.58
29.53
3.17
2.40
58
0.270
D/E ratiox
0.933
0.873
0.874
0.915
0.921
0.930
1.012
1.129
1.076
0.971
1.487
1.012
0.931
89
1.015
Enterprise valueSR B
0.962
1.048
1.043
1.054
0.992
1.107
1.081
1.178
1.344
1.445
0.404
7.81%
3.57%
87
0.897
LT debtSR B
1.139
1.250
1.410
1.349
1.384
1.526
1.726
1.988
1.918
1.870
0.680
6.21%
4.54%
43
Cost of revenue
6.41%
1.04×
Operating expenses
5.58%
0.96×
Property and equipment
18.89%
Goodwill & intangibles
18.43%