2.052
RevenueSR B
1.475
1.573
1.677
1.817
1.981
2.199
2.364
2.569
2.782
3.076
2.290
9.20%
8.50%
34
20.82
Revenue growth%
11.82
9.39
7.17
9.81
12.04
14.31
12.32
14.52
16.08
14.51
7.74
14.51
12.18
71
3.83
Gross margin%
21.24
23.01
24.33
24.25
23.05
20.07
22.22
22.74
20.99
19.60
5.45
20.99
22.48
92
20.87
Operating margin%
16.62
18.17
18.99
18.19
19.25
20.78
19.29
20.28
21.66
22.95
8.36
20.78
19.27
5
8.88
Net margin%
31.56
32.09
33.48
30.68
30.12
27.78
25.09
25.21
26.54
26.74
14.53
26.54
28.95
38
6.789
P/E ratio (avg)x
6.849
6.646
6.980
6.535
5.972
5.677
5.211
5.575
5.303
4.794
6.440
5.303
5.824
77
29.24
EV/EBITx
26.25
30.58
35.48
35.43
35.72
37.92
38.63
41.23
40.15
43.23
37.16
40.15
36.82
62
15.02
FCF yield (avg)%
17.14
15.66
17.88
14.95
12.81
12.99
11.95
9.20
9.85
10.54
12.36
10.54
12.90
90
17.96
FCF margin%
17.51
20.44
18.61
17.23
16.22
15.55
14.85
12.18
12.19
12.73
10.26
12.73
15.89
17
0.270
FCF / Net incomex
1.131
1.033
1.033
1.116
1.177
1.212
1.313
1.181
1.256
1.118
0.576
1.212
1.154
20
14.46
ROIC%
28.84
30.75
30.79
28.24
26.09
24.62
23.51
21.56
20.65
19.60
4.70
21.56
25.35
17
27.27
Return on equity%
20.11
21.18
22.56
21.74
24.16
26.15
26.82
26.01
25.11
24.48
11.11
26.01
24.32
85
21.45
Return on assets%
18.12
17.92
15.00
15.89
14.83
16.28
18.44
17.12
17.25
14.62
18.32
17.12
16.70
42
0.15
EPSSR
0.80
0.93
1.07
1.22
1.33
1.46
1.61
1.84
2.06
2.22
0.16
10.83%
11.50%
—
5.36
EPS growth%
17.54
16.98
16.99
19.56
22.04
24.18
25.41
27.23
27.96
28.01
15.92
27.23
23.11
70
0.54
Bookvalue per shSR
0.47
0.52
0.50
0.50
0.57
0.58
0.55
0.57
0.54
0.57
0.43
0.16%
1.42%
—
0.83
FCF per shareSR
0.59
0.60
0.63
0.63
0.66
0.62
0.69
0.80
0.91
0.91
0.35
6.67%
5.23%
—
0.30
Dividend per shSR
0.26
0.25
0.22
0.24
0.21
0.23
0.25
0.27
0.27
0.24
0.55
2.67%
0.35%
—
26.57
Div yield (avg)%
2.75
2.52
1.35
1.99
3.12
2.91
2.81
1.43
2.40
4.51
22.73
2.81
2.63
31
26.52
Payout ratio%
14.96
12.83
9.84
9.49
10.40
8.30
8.52
7.72
8.44
9.95
20.98
8.44
9.66
58
0.859
Shares (diluted)B
0.833
0.869
0.792
0.751
0.732
0.773
0.854
0.938
1.016
0.996
0.859
6.36%
1.13%
84
21.98
Buyback yield%
6.93
9.90
8.72
6.80
6.11
4.06
1.61
0.40
3.33
4.19
10.55
3.33
5.15
25
1.375
D/E ratiox
0.764
0.804
0.881
0.913
0.963
0.960
1.089
1.165
1.138
1.126
0.258
1.126
0.962
38
1.487
Enterprise valueSR B
2.435
2.684
3.042
3.416
3.400
3.973
4.178
4.776
4.772
4.865
2.276
7.42%
7.17%
56
1.681
LT debtSR B
2.500
2.750
2.672
2.540
2.581
2.691
2.727
3.097
3.290
3.272
0.413
4.86%
3.25%
70
Cost of revenue
8.65%
1.01×
Operating expenses
7.66%
0.92×
Goodwill & intangibles
21.27%
Spread over hurdle
12.40%