1.050
RevenueSR B
2.936
3.090
3.199
3.368
3.508
3.688
3.889
4.007
4.108
4.246
1.088
3.89%
4.04%
19
8.46
Revenue growth%
5.34
3.75
2.18
0.40
0.40
0.40
2.07
0.40
1.77
2.52
10.99
1.77
1.92
64
19.27
Gross margin%
5.05
6.90
9.18
8.30
5.40
2.82
0.40
0.75
0.45
0.40
8.86
0.45
3.94
54
28.91
Operating margin%
0.40
1.84
0.89
0.72
1.09
0.40
0.40
0.40
1.29
0.98
3.03
0.40
0.81
24
13.94
Net margin%
16.04
18.19
18.95
20.84
22.32
21.54
22.04
21.23
23.43
22.66
26.69
22.04
21.38
83
27.77
P/E ratio (avg)x
33.68
35.45
40.94
42.63
50.22
54.21
63.79
63.00
62.73
64.25
19.82
63.00
52.21
21
22.82
EV/EBITx
21.28
22.37
22.20
23.45
23.53
24.08
24.37
23.24
21.39
20.66
11.59
23.24
22.80
17
28.12
FCF yield (avg)%
26.26
28.39
28.42
29.75
29.06
27.30
25.74
26.23
24.72
23.47
7.10
25.74
26.78
69
4.03
FCF margin%
26.64
28.52
29.21
29.79
31.84
30.17
31.27
29.91
31.47
32.90
24.25
31.27
30.04
55
0.963
FCF / Net incomex
1.754
1.694
1.909
1.853
1.958
2.215
2.149
2.454
2.737
3.021
1.329
2.454
2.053
12
19.96
ROIC%
22.71
25.20
22.62
22.83
24.89
26.08
24.37
26.02
26.87
27.48
19.83
26.08
25.05
53
9.17
Return on equity%
0.96
0.71
0.40
0.40
2.02
0.40
0.71
2.31
2.68
3.27
5.78
2.31
0.84
91
22.78
Return on assets%
3.14
2.13
3.58
5.67
6.18
4.24
5.51
7.76
6.88
8.59
17.67
6.88
5.59
27
2.77
EPSSR
1.55
1.66
1.53
1.57
1.43
1.40
1.33
1.32
1.23
1.14
3.01
(4.47%)
(2.86%)
—
14.55
EPS growth%
16.37
16.01
17.23
16.65
16.39
16.29
14.76
13.71
14.72
14.36
13.14
14.72
16.15
75
1.26
Bookvalue per shSR
0.77
0.77
0.84
0.85
0.77
0.79
0.86
0.78
0.79
0.74
1.38
(0.78%)
(0.02%)
—
1.10
FCF per shareSR
1.05
1.04
0.97
0.96
1.03
0.93
0.93
1.00
1.04
1.05
0.66
0.50%
(0.24%)
—
2.10
Dividend per shSR
3.10
3.08
3.24
3.48
3.78
3.93
4.47
4.57
4.86
5.47
2.13
7.66%
6.33%
—
11.34
Div yield (avg)%
9.49
11.06
11.03
10.66
9.74
8.34
6.48
7.99
8.96
11.22
12.23
8.34
9.61
65
3.10
Payout ratio%
33.67
35.51
35.62
36.95
38.58
38.98
37.63
37.09
36.87
37.89
25.46
37.63
37.02
68
1.206
Shares (diluted)B
1.683
1.968
2.060
2.194
2.181
2.543
2.692
3.057
3.110
3.445
1.222
9.57%
8.31%
92
26.68
Buyback yield%
9.93
7.25
8.59
10.86
9.02
8.08
8.01
5.88
5.38
6.26
22.26
6.26
8.04
53
1.445
D/E ratiox
0.789
0.922
0.977
1.143
1.226
1.381
1.386
1.632
1.938
1.917
1.524
1.632
1.304
35
1.706
Enterprise valueSR B
1.662
1.776
1.690
1.616
1.569
1.569
1.574
1.620
1.540
1.694
0.865
1.54%
(1.19%)
36
3.271
LT debtSR B
1.242
1.234
1.384
1.503
1.547
1.726
1.946
2.055
2.230
2.285
2.206
8.11%
7.39%
21
Cost of revenue
4.51%
1.05×
Operating expenses
3.31%
0.93×
Property and equipment
16.80%
Spread over hurdle
(0.25%)