6.591
RevenueSR B
6.499
6.739
7.253
7.698
7.941
8.448
8.704
9.275
9.659
10.24
7.096
5.21%
5.09%
34
17.05
Revenue growth%
21.25
19.50
17.54
19.04
17.29
17.72
16.39
19.28
18.93
19.67
12.12
18.93
18.98
28
7.59
Gross margin%
27.62
25.01
23.34
22.64
19.96
22.27
21.09
22.32
23.47
22.23
7.00
22.27
22.48
35
25.01
Operating margin%
19.82
17.48
20.22
22.10
19.30
20.61
21.05
19.08
21.65
23.41
5.71
21.05
20.41
93
17.39
Net margin%
3.70
1.29
0.54
0.40
0.40
1.19
2.18
3.18
0.40
3.33
2.60
2.18
1.24
28
21.10
P/E ratio (avg)x
40.09
37.57
37.00
40.60
40.54
39.03
37.07
33.68
35.08
38.07
9.820
37.07
37.82
31
28.22
EV/EBITx
33.15
32.52
32.59
34.98
38.80
36.69
35.00
32.30
36.16
35.84
10.31
35.84
34.99
45
19.70
FCF yield (avg)%
9.78
8.42
5.60
7.73
6.54
5.02
5.30
5.63
4.48
2.58
8.10
5.02
5.62
73
18.23
FCF margin%
21.81
20.56
19.00
21.36
19.50
19.87
20.16
17.38
15.00
12.71
15.40
17.38
19.69
60
0.698
FCF / Net incomex
1.713
1.982
2.031
2.395
2.440
2.356
2.583
3.005
3.097
3.655
1.019
3.005
2.417
67
27.77
ROIC%
6.98
6.02
8.55
7.51
9.27
10.62
9.34
8.65
8.92
8.35
26.77
8.92
8.60
71
2.01
Return on equity%
16.50
18.10
19.89
21.10
22.54
24.67
26.32
27.77
27.09
25.87
23.08
26.32
23.60
70
7.42
Return on assets%
3.02
2.11
1.75
2.86
2.80
4.44
5.43
8.36
10.44
10.06
10.68
8.36
3.73
13
0.38
EPSSR
0.67
0.62
0.68
0.76
0.80
0.90
0.88
0.98
1.09
1.21
0.41
8.57%
5.46%
—
18.77
EPS growth%
19.39
17.56
17.51
19.42
18.74
16.12
17.64
16.97
16.92
15.87
21.67
16.92
17.54
94
0.64
Bookvalue per shSR
1.48
1.26
1.20
1.13
1.15
1.20
1.16
1.14
1.04
0.94
1.00
(3.93%)
(5.00%)
—
0.45
FCF per shareSR
0.61
0.65
0.68
0.63
0.57
0.63
0.67
0.74
0.75
0.82
0.33
7.81%
3.90%
—
0.55
Dividend per shSR
1.12
1.34
1.48
1.47
1.58
1.69
1.67
1.82
1.92
2.12
1.43
6.04%
7.28%
—
13.17
Div yield (avg)%
21.70
23.36
21.34
19.12
17.78
15.57
15.34
13.37
11.50
14.43
19.64
14.43
16.67
60
26.29
Payout ratio%
27.91
30.81
33.05
32.95
35.07
36.07
37.65
37.40
35.12
35.29
3.33
36.07
35.10
45
1.472
Shares (diluted)B
1.445
1.360
1.218
1.086
1.106
1.196
1.100
1.194
1.268
1.318
1.478
3.56%
(0.69%)
19
19.92
Buyback yield%
0.65
2.56
1.16
0.40
0.40
0.40
2.65
2.73
4.82
6.11
8.89
2.73
1.86
10
1.297
D/E ratiox
2.355
2.353
2.365
2.613
2.990
3.236
2.957
2.793
2.999
3.287
1.180
2.999
2.875
45
0.899
Enterprise valueSR B
10.45
9.666
9.307
10.26
9.964
10.72
11.05
11.15
11.03
12.08
7.973
3.93%
2.53%
39
6.813
LT debtSR B
4.620
5.094
5.209
5.769
6.758
7.282
7.506
7.128
7.831
9.082
3.734
6.09%
6.51%
37
Cost of revenue
5.09%
1.00×
Operating expenses
5.46%
1.04×