34.92
RevenueSR M
51.74
53.09
56.46
60.26
62.05
64.19
67.27
69.50
74.67
76.74
36.77
4.34%
4.60%
32
6.65
Revenue growth%
29.24
30.81
29.63
30.56
27.57
26.99
24.31
23.58
23.48
26.27
9.52
24.31
27.28
66
4.89
Gross margin%
22.02
23.94
23.43
24.77
25.10
22.47
20.92
20.75
18.02
20.49
10.39
20.75
22.25
50
15.27
Operating margin%
13.43
14.08
12.49
12.73
11.56
8.96
11.69
14.40
13.72
15.45
12.04
13.72
13.08
69
19.00
Net margin%
23.06
24.22
23.21
25.23
23.56
20.64
22.29
23.76
22.12
19.24
11.62
22.12
23.13
44
14.70
P/E ratio (avg)x
31.31
35.64
37.27
39.72
43.97
48.71
52.78
55.71
58.42
63.69
10.82
55.71
46.34
50
35.16
EV/EBITx
25.99
29.98
31.66
33.95
33.83
36.73
41.40
38.83
42.05
42.78
27.13
41.40
35.34
36
26.07
FCF yield (avg)%
23.96
23.57
22.54
20.67
18.84
21.34
23.01
22.61
20.20
21.78
22.34
21.78
22.16
18
13.42
FCF margin%
18.92
17.75
18.89
19.70
21.20
19.21
16.57
16.27
16.42
18.37
27.66
16.57
18.63
92
1.057
FCF / Net incomex
0.223
0.232
0.219
0.226
0.240
0.252
0.216
0.214
0.211
0.186
0.105
0.214
0.221
45
24.63
ROIC%
13.49
11.29
10.20
7.46
9.75
6.86
6.44
4.43
7.14
6.66
19.51
6.66
7.30
64
23.17
Return on equity%
1.64
4.20
3.48
2.84
0.41
0.40
0.40
1.28
2.09
0.40
27.18
0.40
1.46
10
21.60
Return on assets%
2.81
1.07
2.84
5.56
8.08
5.12
5.90
8.12
6.47
5.29
5.18
5.90
5.42
38
5.01
EPSSR
3.48
3.28
3.42
3.43
3.29
2.85
2.81
2.50
2.73
2.47
5.16
(5.60%)
(4.73%)
—
4.28
EPS growth%
27.89
29.08
29.79
32.16
34.60
37.50
35.18
34.27
36.89
39.29
24.10
36.89
34.44
11
3.56
Bookvalue per shSR
7.23
8.22
9.82
11.00
12.32
13.42
13.89
13.82
15.34
17.35
3.38
7.09%
10.12%
—
4.40
FCF per shareSR
5.43
5.78
5.42
6.02
5.67
6.23
6.37
7.17
6.55
5.98
6.63
1.04%
1.07%
—
6.18
Dividend per shSR
3.80
3.60
3.55
3.22
3.32
3.09
2.96
2.58
2.77
2.87
4.96
(2.89%)
(3.61%)
—
25.94
Div yield (avg)%
20.12
21.24
22.21
25.12
25.40
26.86
27.80
28.98
27.63
27.82
16.66
27.80
26.13
16
19.47
Payout ratio%
21.62
20.06
18.55
16.81
15.69
14.54
15.53
14.43
13.21
15.60
21.04
14.54
15.64
60
6.797
Shares (diluted)M
8.626
9.760
10.53
10.24
9.397
9.318
10.22
10.81
9.827
9.753
6.976
0.75%
1.93%
10
26.10
Buyback yield%
19.63
20.62
18.08
18.27
17.19
16.17
14.33
16.77
14.70
15.82
6.28
15.82
16.98
54
0.481
D/E ratiox
1.720
1.854
1.901
2.079
2.135
1.994
1.856
1.852
1.805
2.032
1.394
1.856
1.878
89
68.07
Enterprise valueSR M
19.00
21.04
24.51
25.36
25.48
25.47
30.26
34.40
34.03
39.71
37.12
9.28%
7.82%
18
90.36
LT debtSR M
89.19
85.46
93.03
87.54
91.93
106.8
109.5
109.1
122.6
137.2
21.59
8.34%
4.54%
22
Cost of revenue
4.41%
0.98×
Operating expenses
4.94%
1.03×
Spread over hurdle
42.04%