0.235
RevenueSR B
0.944
1.002
1.050
1.086
1.128
1.175
1.224
1.313
1.367
1.457
0.250
5.25%
5.01%
32
27.62
Revenue growth%
5.94
3.50
6.20
3.20
3.15
3.72
4.59
2.02
1.96
0.40
27.75
2.02
3.35
36
16.59
Gross margin%
33.59
32.12
31.18
30.09
27.17
29.19
30.98
29.40
28.26
29.79
25.32
29.40
29.94
48
9.50
Operating margin%
24.15
22.98
20.10
22.32
19.47
18.26
20.71
23.12
26.07
25.18
17.34
23.12
22.65
48
2.20
Net margin%
3.26
1.58
3.59
4.85
3.71
1.51
0.40
0.40
0.40
0.40
21.75
0.40
1.55
25
8.554
P/E ratio (avg)x
18.39
16.17
16.13
14.79
14.37
15.40
15.74
13.28
12.39
12.07
16.94
13.28
15.09
23
28.27
EV/EBITx
30.35
30.87
35.17
37.37
42.08
42.02
47.92
56.92
59.20
68.13
9.959
56.92
42.05
12
8.16
FCF yield (avg)%
8.09
7.96
8.83
10.18
10.28
10.42
11.24
8.89
11.75
11.09
26.88
11.09
10.23
45
18.58
FCF margin%
9.25
8.38
6.87
4.62
2.91
3.75
3.76
0.93
3.56
4.31
10.24
3.75
4.03
40
1.733
FCF / Net incomex
0.170
0.162
0.159
0.164
0.147
0.155
0.134
0.125
0.128
0.126
0.761
0.128
0.151
84
6.57
ROIC%
9.06
6.13
7.38
5.42
4.24
3.59
3.63
6.51
4.54
4.62
5.99
4.54
5.02
16
5.94
Return on equity%
26.75
27.98
28.49
30.71
30.64
32.93
30.49
29.47
32.13
30.17
6.80
30.49
30.33
40
20.23
Return on assets%
9.71
12.19
14.07
14.60
13.23
14.47
14.53
14.22
16.90
16.25
13.88
14.53
14.35
69
3.32
EPSSR
0.61
0.54
0.51
0.48
0.45
0.47
0.44
0.41
0.37
0.36
3.61
(4.35%)
(5.22%)
—
5.57
EPS growth%
11.47
14.12
12.43
15.09
12.78
12.54
13.88
13.95
15.51
17.84
24.95
13.95
13.91
48
1.24
Bookvalue per shSR
2.09
2.21
2.08
2.12
2.03
1.80
1.82
1.87
1.91
2.04
2.40
0.09%
0.56%
—
1.14
FCF per shareSR
0.57
0.63
0.59
0.53
0.58
0.60
0.62
0.65
0.59
0.63
0.47
1.82%
0.05%
—
3.19
Dividend per shSR
2.59
2.63
2.61
2.28
2.13
2.04
1.97
1.74
1.83
1.63
0.84
(5.21%)
(4.15%)
—
18.36
Div yield (avg)%
23.00
21.00
21.11
21.08
19.80
19.30
18.53
17.29
18.48
18.34
6.37
18.48
19.55
74
7.77
Payout ratio%
23.97
26.86
25.29
23.93
26.08
26.55
28.30
26.79
27.93
28.82
11.81
27.93
26.67
13
104.3
Shares (diluted)M
75.03
79.05
74.91
73.86
78.37
80.41
83.99
92.14
89.41
87.26
105.7
2.17%
0.27%
8
17.51
Buyback yield%
19.77
18.23
20.45
23.01
22.14
20.31
18.57
18.20
15.50
15.76
12.67
18.20
19.17
84
0.162
D/E ratiox
1.089
1.129
1.085
1.080
1.012
0.924
0.943
0.918
0.832
0.859
1.183
0.918
0.978
54
874.9
Enterprise valueSR M
242.2
268.7
248.5
246.0
234.1
220.6
202.7
216.3
224.3
230.9
601.4
(0.28%)
(1.12%)
84
609.6
LT debtSR M
534.3
606.9
678.0
773.0
844.4
783.3
851.1
877.8
835.6
953.7
221.6
2.46%
6.12%
80
Cost of revenue
5.03%
1.00×
Operating expenses
5.14%
1.01×