0.953
RevenueSR B
1.865
1.896
1.965
2.010
2.020
2.007
2.028
2.021
2.078
2.101
1.035
0.79%
1.61%
51
19.56
Revenue growth%
21.68
20.86
22.30
20.10
22.38
21.48
23.98
23.37
22.39
21.85
9.30
22.39
22.07
23
11.04
Gross margin%
20.43
18.08
19.41
21.39
23.84
22.02
20.45
23.09
22.62
21.35
2.14
22.02
21.37
91
8.29
Operating margin%
35.91
35.84
33.44
34.76
37.26
35.87
34.94
34.67
34.09
31.94
3.79
34.67
34.85
10
27.62
Net margin%
20.19
21.49
23.39
24.38
24.12
25.36
25.80
27.48
25.31
25.01
16.22
25.36
24.69
88
24.61
P/E ratio (avg)x
5.649
6.136
6.696
6.750
6.431
6.887
7.452
7.671
8.227
9.007
25.22
7.671
6.819
45
36.22
EV/EBITx
27.68
30.03
33.19
36.61
40.67
37.28
41.11
44.42
40.78
37.30
14.62
40.78
37.29
91
4.34
FCF yield (avg)%
18.90
18.30
19.90
19.17
18.54
20.53
20.78
19.16
22.09
21.81
13.97
20.78
19.53
12
21.70
FCF margin%
22.81
23.98
24.32
22.61
20.03
22.63
25.47
22.92
24.13
21.29
19.38
22.92
22.87
56
0.190
FCF / Net incomex
1.015
1.006
1.144
1.236
1.208
1.329
1.253
1.223
1.281
1.449
0.344
1.281
1.229
73
24.93
ROIC%
0.45
2.82
4.02
4.49
2.56
4.64
4.67
5.86
4.54
6.81
23.50
4.67
4.52
86
27.91
Return on equity%
14.77
14.90
12.75
12.50
10.46
7.69
7.86
10.47
8.48
8.70
27.65
8.48
10.47
75
19.43
Return on assets%
11.81
8.96
6.40
7.71
6.30
6.27
9.09
11.71
10.77
8.63
25.40
9.09
8.79
52
5.60
EPSSR
25.82
25.78
29.79
33.49
32.11
30.74
31.66
34.35
39.34
38.42
5.98
3.66%
4.58%
—
12.76
EPS growth%
18.22
19.38
21.54
22.76
19.87
17.70
20.39
23.07
21.43
23.21
7.35
21.43
20.91
71
18.16
Bookvalue per shSR
10.95
11.01
12.77
12.50
13.31
15.04
14.74
16.20
17.34
20.38
20.30
8.89%
7.13%
—
26.71
FCF per shareSR
11.33
11.86
12.31
14.73
15.24
15.76
18.54
20.43
22.18
22.39
19.47
8.00%
8.58%
—
3.92
Dividend per shSR
21.10
18.81
17.15
17.91
15.41
15.74
15.48
13.46
13.88
14.81
17.47
(0.79%)
(3.50%)
—
19.07
Div yield (avg)%
21.11
19.95
22.63
24.79
26.27
29.12
28.73
30.06
29.98
30.36
11.12
29.98
27.50
27
7.85
Payout ratio%
19.52
19.71
20.08
21.93
22.61
20.19
20.27
18.39
19.15
17.29
12.87
19.15
19.89
70
101.0
Shares (diluted)M
66.89
64.81
58.96
50.75
53.83
52.44
48.45
46.68
44.55
44.41
102.8
(3.77%)
(4.21%)
93
10.75
Buyback yield%
16.65
19.40
18.53
17.36
17.26
14.62
15.12
12.81
10.05
12.26
2.97
12.81
15.89
8
0.807
D/E ratiox
0.173
0.163
0.173
0.180
0.174
0.202
0.218
0.243
0.242
0.256
0.604
0.242
0.191
17
2.805
Enterprise valueSR B
0.580
0.545
0.579
0.553
0.543
0.502
0.447
0.449
0.440
0.393
1.330
(6.28%)
(4.48%)
43
0.320
LT debtSR B
3.697
4.268
4.211
4.421
4.371
4.938
5.043
4.739
4.746
5.010
0.574
2.77%
3.82%
45
Cost of revenue
1.21%
0.96×
Operating expenses
2.47%
1.09×
Cash and investments
18.68%
Spread over hurdle
16.69%