0.215
RevenueSR B
0.937
0.952
1.007
1.070
1.116
1.146
1.198
1.267
1.305
1.347
0.220
3.84%
4.21%
85
22.97
Revenue growth%
2.61
4.58
1.70
0.40
3.16
1.14
4.10
4.08
1.39
0.40
18.76
1.39
2.15
62
8.43
Gross margin%
1.22
2.28
4.20
6.36
8.77
11.63
11.86
13.16
13.10
12.85
2.56
12.85
10.20
36
10.29
Operating margin%
18.48
15.86
16.71
15.09
13.33
12.15
13.33
13.04
10.54
8.29
9.01
12.15
13.33
84
6.13
Net margin%
13.21
12.13
14.11
11.57
14.06
14.47
13.77
12.68
15.10
17.66
17.17
14.47
13.92
52
11.95
P/E ratio (avg)x
30.28
30.81
31.41
34.03
31.66
30.69
32.90
28.36
31.21
32.27
8.633
31.21
31.31
80
31.44
EV/EBITx
50.11
57.84
67.25
73.14
72.23
76.55
87.52
84.26
84.29
89.53
37.46
84.29
74.85
31
6.69
FCF yield (avg)%
17.22
16.80
17.87
20.50
19.21
21.17
22.64
24.79
22.46
23.51
14.72
22.64
20.84
76
14.07
FCF margin%
16.98
16.77
18.56
20.27
20.76
19.47
17.48
16.54
15.93
17.58
27.85
17.48
17.53
21
1.126
FCF / Net incomex
0.430
0.445
0.466
0.405
0.381
0.368
0.367
0.346
0.361
0.390
1.796
0.367
0.385
25
8.96
ROIC%
1.29
3.61
3.70
5.44
7.73
5.99
5.95
5.60
8.34
6.89
28.99
5.99
5.78
45
29.73
Return on equity%
8.20
10.90
10.38
10.44
12.22
10.73
12.13
13.19
10.94
9.46
13.64
10.94
10.82
6
5.79
Return on assets%
31.05
28.35
25.45
22.76
24.58
21.63
24.09
23.78
23.11
25.78
28.07
23.78
24.33
85
8.49
EPSSR
11.97
14.00
15.31
14.96
17.71
18.25
17.79
20.47
19.45
19.60
9.51
2.06%
6.17%
—
2.29
EPS growth%
22.87
23.38
20.66
18.86
18.08
16.85
15.52
16.39
16.19
18.61
7.73
16.39
18.35
54
6.25
Bookvalue per shSR
5.60
5.09
5.49
5.18
4.48
3.95
4.08
4.04
3.88
4.02
3.05
(2.17%)
(4.56%)
—
4.31
FCF per shareSR
6.77
6.82
7.16
7.95
8.21
8.97
9.16
9.85
10.26
9.78
10.07
3.56%
5.13%
—
12.70
Dividend per shSR
15.85
17.19
16.24
14.94
16.56
15.16
14.49
14.82
16.67
15.26
9.34
(1.62%)
(0.14%)
—
6.32
Div yield (avg)%
10.73
10.80
9.09
8.94
7.38
5.32
4.07
6.16
4.91
2.58
29.41
4.91
6.77
90
25.77
Payout ratio%
28.13
30.99
31.87
29.56
29.22
26.71
23.80
21.90
20.76
20.96
22.86
21.90
27.42
58
42.31
Shares (diluted)M
58.32
58.75
61.70
58.75
62.67
64.06
64.93
64.32
66.74
60.88
43.49
(0.58%)
1.40%
6
21.58
Buyback yield%
18.76
16.63
18.14
20.69
18.16
16.34
13.36
12.00
10.24
10.45
2.74
12.00
16.49
38
0.344
D/E ratiox
0.611
0.591
0.598
0.549
0.578
0.588
0.514
0.442
0.471
0.489
0.316
0.489
0.563
33
0.367
Enterprise valueSR B
1.068
0.976
0.922
0.933
0.906
0.979
0.942
0.939
1.018
1.051
0.212
3.02%
(1.27%)
49
116.5
LT debtSR M
477.1
484.1
464.9
471.3
505.9
528.7
477.4
483.8
500.1
452.1
86.49
(2.22%)
0.45%
49
Cost of revenue
4.21%
1.00×
Operating expenses
2.82%
0.87×
Goodwill & intangibles
18.81%
Property and equipment
15.54%
Spread over hurdle
(1.74%)