0.758
RevenueSR B
0.654
0.710
0.773
0.827
0.865
0.946
0.996
1.046
1.141
1.245
0.831
7.55%
7.53%
38
24.90
Revenue growth%
0.45
0.61
1.86
0.40
0.40
3.38
5.58
7.08
5.79
6.27
24.36
5.79
2.62
7
16.96
Gross margin%
18.76
15.93
16.30
19.07
18.23
16.48
16.11
14.34
12.83
14.10
12.34
14.34
16.20
82
10.02
Operating margin%
5.28
3.62
2.35
3.13
4.99
5.64
5.72
3.91
2.81
3.18
20.45
3.91
3.77
61
15.58
Net margin%
16.64
14.97
14.05
12.21
13.46
11.87
9.21
11.30
10.21
12.16
15.07
11.30
12.18
27
22.51
P/E ratio (avg)x
16.50
17.67
17.05
16.82
17.14
16.47
17.90
15.41
14.75
13.17
13.74
15.41
16.66
15
10.75
EV/EBITx
16.65
17.57
17.10
18.53
17.69
20.56
19.40
20.77
24.27
24.04
33.49
20.77
18.96
83
10.49
FCF yield (avg)%
26.48
23.59
22.09
20.35
17.49
18.51
19.42
22.41
24.65
21.98
2.16
21.98
22.03
79
4.56
FCF margin%
10.06
7.89
6.78
6.14
6.84
8.42
10.69
11.43
11.09
11.47
8.48
11.09
9.24
77
0.207
FCF / Net incomex
0.566
0.665
0.733
0.826
0.981
1.036
1.142
1.135
1.130
1.315
0.595
1.135
1.008
7
2.54
ROIC%
7.64
4.97
7.40
4.86
4.43
4.54
6.92
4.18
3.46
4.20
26.28
4.20
4.70
91
27.09
Return on equity%
29.12
26.32
26.72
24.77
25.06
23.67
22.64
24.73
27.09
24.56
29.22
24.56
24.92
90
18.92
Return on assets%
15.45
14.66
16.10
18.81
17.20
18.49
17.87
16.76
18.16
19.32
7.17
18.16
17.53
39
5.11
EPSSR
5.12
5.73
6.41
6.19
5.76
5.58
5.94
6.65
7.18
6.96
5.27
3.84%
2.06%
—
24.41
EPS growth%
29.66
27.83
27.02
29.59
27.31
30.16
28.08
26.40
23.50
24.92
4.70
26.40
27.57
38
4.29
Bookvalue per shSR
1.13
1.15
1.22
1.19
1.03
1.05
1.12
1.07
1.12
0.98
3.66
(0.86%)
(1.73%)
—
4.14
FCF per shareSR
2.44
2.63
2.36
2.28
2.28
2.50
2.56
2.59
2.31
2.26
1.49
(0.21%)
0.33%
—
3.24
Dividend per shSR
2.99
3.14
3.10
2.82
2.45
2.49
2.18
2.34
2.45
2.11
4.74
(2.89%)
(2.63%)
—
10.18
Div yield (avg)%
10.29
9.44
7.39
4.86
1.96
2.42
0.40
0.40
3.05
5.33
26.83
2.42
3.95
55
27.75
Payout ratio%
28.98
30.00
32.23
32.01
30.45
32.92
31.92
31.49
29.37
27.28
8.96
31.49
30.97
5
59.73
Shares (diluted)M
48.73
48.42
44.45
46.27
41.29
42.04
38.65
34.38
37.31
32.32
58.44
(4.78%)
(5.04%)
11
12.91
Buyback yield%
30.21
33.02
31.22
33.75
32.24
29.38
31.45
29.82
28.61
28.06
15.51
29.38
30.72
22
1.090
D/E ratiox
0.686
0.771
0.776
0.799
0.802
0.750
0.710
0.723
0.693
0.671
1.752
0.710
0.737
54
732.3
Enterprise valueSR M
146.7
128.9
127.8
131.1
130.2
133.2
127.8
137.3
127.7
136.1
709.9
0.88%
(1.53%)
71
0.377
LT debtSR B
0.860
0.977
0.940
0.911
1.055
1.166
1.202
1.174
1.138
1.228
0.817
3.07%
5.36%
40
Cost of revenue
7.59%
1.01×
Operating expenses
7.57%
1.00×
Property and equipment
16.76%
Spread over hurdle
43.37%