11.17
RevenueSR B
8.659
9.142
9.549
9.698
9.900
10.24
10.71
11.09
11.34
11.95
11.43
3.83%
3.72%
36
23.01
Revenue growth%
26.67
25.81
23.64
23.61
22.87
21.89
20.59
19.77
17.30
18.21
5.14
19.77
22.38
32
3.97
Gross margin%
7.86
6.90
8.12
7.85
7.36
8.20
5.96
5.31
7.84
10.17
10.87
7.84
7.85
79
5.28
Operating margin%
20.81
17.89
16.28
16.35
17.67
19.10
18.73
20.24
20.42
22.75
26.92
20.24
18.92
35
21.90
Net margin%
30.85
32.38
29.91
27.88
28.37
26.92
26.21
29.17
31.33
28.55
7.78
28.55
28.86
35
16.71
P/E ratio (avg)x
20.62
20.29
22.21
22.01
23.97
26.60
28.02
25.66
25.86
27.81
8.406
26.60
24.81
42
7.414
EV/EBITx
18.31
19.29
20.57
21.66
22.61
19.12
18.84
18.92
19.73
19.96
30.94
19.12
19.51
28
29.34
FCF yield (avg)%
9.94
11.03
11.31
12.85
10.49
10.07
11.92
12.07
9.54
12.43
20.49
11.92
11.17
63
20.01
FCF margin%
4.74
4.73
3.98
4.44
2.62
0.40
0.87
3.06
2.70
2.98
12.65
2.70
3.02
46
0.539
FCF / Net incomex
1.705
1.718
1.806
1.627
1.458
1.525
1.356
1.187
1.289
1.197
0.994
1.289
1.491
58
2.87
ROIC%
5.24
5.03
7.58
7.32
6.41
9.31
8.35
5.98
8.05
10.58
22.45
8.35
7.45
55
6.12
Return on equity%
15.90
15.89
18.86
20.74
19.30
18.65
17.85
18.05
17.65
17.19
15.52
17.85
17.95
53
14.52
Return on assets%
8.86
6.03
7.89
6.89
6.13
8.24
8.00
6.73
5.08
5.76
19.84
6.73
6.81
52
0.69
EPSSR
0.24
0.24
0.21
0.22
0.21
0.21
0.22
0.21
0.21
0.22
0.75
0.48%
(1.17%)
—
24.85
EPS growth%
23.95
23.18
20.45
20.04
20.82
22.55
19.99
22.98
25.45
23.68
23.78
22.98
22.77
70
0.25
Bookvalue per shSR
0.61
0.61
0.65
0.60
0.64
0.62
0.67
0.64
0.62
0.71
1.13
1.90%
1.65%
—
0.25
FCF per shareSR
0.83
0.95
1.09
1.14
1.28
1.43
1.55
1.77
1.70
1.76
0.66
6.59%
7.39%
—
0.40
Dividend per shSR
1.71
1.92
2.32
2.48
2.42
2.43
2.43
2.46
2.61
2.58
0.24
1.27%
4.97%
—
15.58
Div yield (avg)%
3.97
1.06
0.40
0.40
0.40
0.40
2.14
0.75
3.56
2.56
4.14
2.14
0.91
94
14.16
Payout ratio%
26.68
25.03
23.33
21.87
19.51
19.33
17.04
20.03
17.98
15.35
26.14
17.98
19.77
5
3.680
Shares (diluted)B
2.388
2.382
2.206
2.068
1.925
1.914
2.048
1.961
1.811
1.650
3.625
(3.04%)
(4.02%)
35
15.15
Buyback yield%
14.70
16.41
13.61
15.30
15.69
15.10
17.15
15.94
13.67
11.88
24.08
15.10
15.20
50
0.574
D/E ratiox
1.885
2.144
2.170
2.199
2.378
2.404
2.482
2.432
2.656
3.044
0.687
2.482
2.391
69
8.379
Enterprise valueSR B
11.57
12.71
13.16
14.20
15.72
17.35
18.43
20.78
19.33
18.66
4.110
3.48%
5.13%
35
11.06
LT debtSR B
18.06
17.22
16.88
17.97
18.19
18.30
19.95
21.00
20.39
20.96
12.96
2.88%
1.88%
42
Cost of revenue
3.73%
1.00×
Operating expenses
5.10%
1.14×
Property and equipment
20.57%
Cash and investments
16.05%