1.624
RevenueSR B
1.140
1.246
1.321
1.407
1.533
1.679
1.815
1.926
2.117
2.265
1.713
8.12%
7.76%
45
22.37
Revenue growth%
21.00
18.07
16.65
19.16
16.43
18.06
20.05
22.61
24.89
27.49
8.13
22.61
19.61
27
8.81
Gross margin%
21.48
19.04
18.99
16.79
15.71
13.49
15.79
13.13
10.40
8.85
11.19
13.13
15.75
59
10.13
Operating margin%
14.78
12.68
13.88
12.94
14.58
12.10
12.86
14.20
14.38
15.96
23.31
14.20
14.04
18
17.01
Net margin%
13.51
14.57
11.76
8.89
9.88
9.70
9.61
10.83
12.28
9.36
29.45
9.70
10.36
75
34.58
P/E ratio (avg)x
31.92
30.49
32.40
30.67
31.09
36.46
39.73
37.93
40.85
42.61
36.88
39.73
34.43
80
16.25
EV/EBITx
10.26
9.721
9.487
10.66
10.33
11.76
11.01
10.10
9.338
9.520
16.94
10.10
10.18
24
27.82
FCF yield (avg)%
33.99
33.30
30.42
28.63
29.92
31.68
33.58
32.59
33.16
33.98
26.99
33.16
32.87
41
28.16
FCF margin%
9.16
8.78
7.93
10.31
11.03
8.36
5.89
6.91
8.55
10.36
5.41
8.36
8.66
92
1.594
FCF / Net incomex
0.364
0.406
0.401
0.412
0.386
0.371
0.386
0.364
0.390
0.415
1.163
0.386
0.388
43
12.40
ROIC%
34.26
36.42
33.93
31.52
34.35
33.25
31.24
28.39
25.53
23.76
4.98
28.39
32.38
54
27.67
Return on equity%
27.00
24.35
26.17
28.90
27.96
30.36
28.05
29.11
29.08
28.45
12.01
29.08
28.25
89
26.97
Return on assets%
12.25
13.41
13.73
15.33
14.63
14.76
13.85
12.90
12.19
9.56
16.75
12.90
13.57
53
0.77
EPSSR
0.76
0.82
0.82
0.91
0.97
1.01
1.08
1.27
1.31
1.40
0.85
7.74%
6.37%
—
4.66
EPS growth%
21.50
22.63
24.95
22.19
19.87
17.15
17.98
18.36
19.27
18.98
9.76
18.36
19.57
45
0.33
Bookvalue per shSR
1.18
1.22
1.23
1.18
1.33
1.57
1.52
1.47
1.62
1.80
0.65
6.18%
5.15%
—
1.34
FCF per shareSR
1.14
1.11
1.31
1.33
1.53
1.73
1.82
1.84
1.98
1.94
0.68
4.82%
6.38%
—
0.83
Dividend per shSR
0.42
0.41
0.36
0.38
0.36
0.37
0.41
0.42
0.39
0.37
0.91
0.83%
(2.15%)
—
5.15
Div yield (avg)%
10.95
10.87
8.44
6.13
3.51
3.50
2.24
2.67
2.24
4.00
28.15
2.67
3.76
56
26.31
Payout ratio%
15.84
17.73
15.62
14.26
11.47
12.85
14.55
15.58
13.49
15.51
21.49
14.55
15.03
50
0.515
Shares (diluted)B
0.947
1.109
1.102
1.156
1.290
1.468
1.521
1.641
1.948
1.925
0.508
8.33%
9.02%
48
29.43
Buyback yield%
36.89
34.25
33.49
34.48
33.19
30.55
30.61
33.47
33.87
34.82
20.06
33.47
33.68
44
0.649
D/E ratiox
1.518
1.602
1.666
1.776
1.872
1.950
1.845
2.092
2.183
2.502
1.473
2.092
1.859
13
338.2
Enterprise valueSR M
309.7
336.9
309.0
293.6
324.7
290.7
326.5
292.0
318.3
308.6
593.6
(1.01%)
(1.05%)
15
0.746
LT debtSR B
1.093
1.283
1.389
1.550
1.714
1.818
1.996
2.140
2.507
3.033
1.312
12.09%
12.41%
73
Cost of revenue
7.48%
0.97×
Operating expenses
8.15%
1.04×
Goodwill & intangibles
15.97%
Spread over hurdle
11.62%