1.676
RevenueSR B
3.513
3.599
3.688
3.687
3.788
3.912
3.961
4.005
4.093
4.273
1.808
2.44%
2.21%
15
2.11
Revenue growth%
17.13
14.44
14.56
13.97
12.95
12.88
13.90
14.55
15.53
14.03
7.80
14.03
14.23
12
19.97
Gross margin%
20.85
23.13
20.54
21.59
22.06
19.71
21.35
22.05
20.07
22.14
27.30
21.35
21.47
85
7.44
Operating margin%
0.40
3.14
4.57
1.74
1.44
3.31
0.94
0.40
1.05
2.45
23.03
1.05
1.59
45
22.43
Net margin%
10.07
11.33
14.07
15.39
13.50
10.56
11.61
9.63
9.89
11.17
8.83
10.56
11.25
19
16.30
P/E ratio (avg)x
43.71
46.77
48.28
46.38
47.77
52.95
60.57
64.82
64.32
60.24
30.80
60.57
50.62
41
13.26
EV/EBITx
40.26
40.72
45.69
42.27
46.14
45.64
49.99
49.60
51.33
49.70
13.70
49.70
45.92
28
24.05
FCF yield (avg)%
5.93
4.04
5.04
4.67
4.96
2.03
4.15
4.36
5.12
4.80
14.42
4.36
4.73
73
8.14
FCF margin%
28.86
31.54
33.86
36.48
34.97
33.73
33.38
36.29
33.51
33.67
23.73
33.67
33.70
23
1.035
FCF / Net incomex
0.342
0.325
0.287
0.251
0.268
0.234
0.250
0.249
0.251
0.265
0.107
0.250
0.258
43
23.31
ROIC%
9.35
11.99
11.89
14.52
15.70
14.05
11.84
12.69
9.97
12.61
27.62
12.61
12.30
94
19.84
Return on equity%
4.31
6.67
4.54
3.24
0.62
1.24
3.07
0.44
0.40
0.40
15.02
0.44
2.16
12
27.44
Return on assets%
33.46
30.96
28.99
30.59
29.10
29.42
30.32
27.90
28.69
28.50
2.26
28.69
29.26
32
1.31
EPSSR
0.44
0.49
0.55
0.60
0.67
0.73
0.78
0.74
0.72
0.75
1.38
2.14%
4.77%
—
6.21
EPS growth%
3.57
6.32
7.13
6.67
7.15
9.18
11.74
10.00
10.17
9.72
21.28
10.00
8.16
29
0.37
Bookvalue per shSR
0.99
0.92
0.92
0.94
0.92
0.96
0.97
0.87
0.82
0.71
0.95
(4.95%)
(3.30%)
—
0.38
FCF per shareSR
0.97
0.96
0.99
1.18
1.26
1.39
1.55
1.73
1.71
1.64
0.61
5.36%
6.45%
—
1.83
Dividend per shSR
1.08
1.14
1.06
1.19
1.13
1.28
1.37
1.55
1.66
1.90
0.88
10.97%
5.32%
—
15.75
Div yield (avg)%
21.47
20.01
18.84
19.66
22.52
23.38
22.73
21.78
22.59
24.58
13.06
22.73
22.15
80
10.62
Payout ratio%
12.08
11.43
11.77
12.15
12.47
12.10
13.38
14.65
12.97
10.81
20.81
12.97
12.12
48
1.052
Shares (diluted)B
1.388
1.601
1.892
2.255
2.594
2.607
2.578
3.066
3.149
3.181
1.109
4.16%
8.54%
93
5.21
Buyback yield%
22.25
21.47
20.66
22.78
24.88
25.98
25.51
22.52
23.91
26.14
11.77
25.51
23.35
10
1.417
D/E ratiox
1.652
1.645
1.702
1.870
1.757
1.661
1.706
1.911
1.986
2.164
0.968
1.911
1.731
86
0.486
Enterprise valueSR B
5.034
5.019
5.168
6.083
7.201
8.696
8.720
8.750
8.841
9.877
0.596
6.52%
8.76%
10
1.648
LT debtSR B
4.929
5.728
6.353
6.510
6.564
7.529
8.136
7.994
7.535
7.511
2.750
2.73%
4.19%
73
Cost of revenue
2.21%
1.00×
Operating expenses
2.89%
1.07×