70.11
RevenueSR M
129.2
134.9
141.8
148.5
153.5
163.3
167.5
178.4
189.4
199.5
77.46
5.37%
4.69%
86
7.51
Revenue growth%
23.88
22.58
21.51
20.44
18.09
17.37
18.83
21.25
22.88
25.04
2.44
21.25
21.38
23
12.33
Gross margin%
5.82
6.10
6.18
5.33
5.81
3.36
4.99
6.35
8.44
5.92
21.14
5.92
5.87
80
25.66
Operating margin%
11.99
13.08
10.50
12.08
13.04
14.58
11.65
10.13
9.36
7.10
25.98
10.13
11.82
30
20.50
Net margin%
26.17
27.05
25.46
23.52
20.75
21.82
19.79
18.49
21.04
19.07
8.70
19.79
21.43
12
11.30
P/E ratio (avg)x
21.43
24.00
26.89
28.82
30.44
32.93
31.85
32.44
28.83
32.04
12.09
32.04
29.63
26
16.50
EV/EBITx
31.43
29.84
32.07
31.62
28.75
31.55
32.21
30.84
28.52
26.18
34.83
30.84
31.14
54
5.12
FCF yield (avg)%
36.15
35.10
34.97
37.24
36.43
35.01
32.16
32.02
30.35
29.13
15.11
32.02
34.99
78
28.08
FCF margin%
4.21
7.16
8.09
9.66
12.20
14.70
16.64
17.13
15.92
18.34
12.45
16.64
13.45
87
0.254
FCF / Net incomex
0.662
0.662
0.693
0.677
0.803
0.894
0.892
0.860
0.828
0.790
0.326
0.860
0.796
67
20.48
ROIC%
13.72
13.54
14.23
12.54
14.31
12.45
11.39
13.23
15.71
15.86
15.95
13.23
13.63
25
18.89
Return on equity%
10.53
8.28
8.37
10.96
8.90
6.38
8.88
5.96
7.61
7.22
19.81
7.22
8.33
17
4.15
Return on assets%
19.35
19.20
18.23
20.03
20.35
20.24
21.54
21.31
20.60
23.48
29.02
21.31
20.30
71
0.04
EPSSR
0.17
0.17
0.19
0.19
0.21
0.20
0.20
0.21
0.21
0.21
0.04
0.11%
2.95%
—
7.92
EPS growth%
21.25
20.25
20.46
17.95
18.61
16.02
15.93
15.72
13.19
15.39
9.57
15.72
16.99
79
0.18
Bookvalue per shSR
0.20
0.22
0.22
0.23
0.27
0.27
0.30
0.30
0.31
0.29
0.04
1.49%
4.61%
—
0.09
FCF per shareSR
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.04
0.14
(1.00%)
0.86%
—
0.03
Dividend per shSR
0.04
0.04
0.04
0.03
0.04
0.04
0.04
0.04
0.04
0.04
0.12
1.75%
1.07%
—
15.21
Div yield (avg)%
22.51
23.40
22.31
23.50
21.69
23.37
25.31
28.19
27.28
25.17
4.31
25.31
23.45
86
17.15
Payout ratio%
17.42
16.70
14.85
16.39
18.09
15.14
12.16
15.06
12.31
14.59
21.53
14.59
15.10
49
280.2
Shares (diluted)M
219.3
224.6
245.6
251.3
244.3
246.6
252.9
227.5
248.0
217.6
280.7
(2.29%)
(1.47%)
17
28.01
Buyback yield%
13.26
15.93
18.61
18.89
18.54
17.26
18.39
17.78
20.34
20.93
13.05
18.39
18.46
18
1.289
D/E ratiox
0.400
0.368
0.392
0.401
0.381
0.410
0.393
0.407
0.371
0.353
1.242
0.393
0.393
47
153.2
Enterprise valueSR M
261.4
303.0
335.9
338.1
354.7
412.2
443.1
488.7
522.9
520.8
90.66
7.99%
6.87%
75
123.8
LT debtSR M
77.91
81.16
91.96
86.79
88.71
92.55
91.18
85.83
95.95
107.5
33.61
3.92%
3.81%
41
Cost of revenue
4.66%
1.00×
Operating expenses
4.30%
0.96×
Property and equipment
14.12%