4.797
RevenueSR M
19.87
19.73
20.20
20.27
20.49
20.52
20.88
21.18
21.93
21.72
5.116
1.17%
1.04%
87
19.33
Revenue growth%
26.03
23.05
22.30
24.62
26.38
29.19
30.53
30.30
29.51
32.27
22.75
30.30
27.78
85
16.75
Gross margin%
14.11
16.79
14.10
15.61
16.98
18.42
17.49
15.49
16.74
17.22
26.83
17.22
16.76
54
10.62
Operating margin%
17.58
20.42
19.85
21.23
20.78
20.18
22.16
20.11
20.31
19.57
8.12
20.18
20.24
57
24.90
Net margin%
15.24
13.22
15.05
17.58
17.94
19.83
20.01
18.79
16.07
16.61
8.33
18.79
17.10
78
6.130
P/E ratio (avg)x
34.36
37.48
35.95
34.35
38.35
42.92
40.66
40.09
37.08
34.88
7.879
40.09
37.28
16
32.67
EV/EBITx
26.57
24.62
28.21
31.11
34.76
36.05
36.67
41.04
41.96
45.96
31.30
41.04
35.41
65
6.03
FCF yield (avg)%
21.74
23.83
21.92
21.27
20.87
20.45
18.26
15.87
18.14
15.49
5.21
18.14
20.66
91
29.34
FCF margin%
11.31
10.85
11.01
10.11
12.13
14.24
13.37
12.70
10.66
10.78
11.35
12.70
11.16
85
1.281
FCF / Net incomex
0.432
0.452
0.444
0.403
0.451
0.449
0.455
0.504
0.488
0.462
0.453
0.462
0.451
74
21.74
ROIC%
26.65
27.83
28.18
25.81
24.57
27.11
26.06
25.52
24.40
22.32
20.39
25.52
25.94
92
16.49
Return on equity%
19.60
18.08
15.68
13.71
15.41
12.84
10.38
11.74
9.36
9.81
24.90
10.38
13.27
18
26.57
Return on assets%
7.30
9.70
8.07
6.05
3.26
3.83
2.36
2.86
2.48
3.37
16.74
2.86
3.60
64
1.62
EPSSR
0.97
1.07
1.22
1.27
1.40
1.36
1.29
1.34
1.40
1.55
1.80
2.18%
6.55%
—
2.06
EPS growth%
23.74
23.64
23.77
20.97
19.04
16.34
14.77
14.99
13.35
16.13
11.59
14.99
17.69
46
1.84
Bookvalue per shSR
2.24
2.19
2.65
3.03
3.17
3.38
4.10
4.92
4.97
5.44
0.68
11.43%
10.30%
—
1.90
FCF per shareSR
1.54
1.45
1.38
1.48
1.38
1.34
1.48
1.56
1.60
1.67
1.60
3.89%
1.28%
—
0.48
Dividend per shSR
3.34
3.79
3.82
4.07
4.07
4.40
4.73
5.59
6.14
7.17
1.04
12.00%
8.99%
—
23.21
Div yield (avg)%
0.71
0.40
1.44
0.40
0.40
0.40
0.40
2.79
3.69
2.74
2.19
2.74
0.56
15
6.45
Payout ratio%
20.91
19.95
18.86
20.29
21.40
20.37
19.24
20.46
20.00
19.08
18.15
20.00
20.14
63
11.86
Shares (diluted)M
17.48
16.75
17.20
18.55
18.48
18.30
19.63
21.57
24.20
23.69
11.80
5.09%
4.61%
30
19.73
Buyback yield%
12.42
10.87
9.19
11.24
13.30
11.74
14.52
12.15
14.55
16.81
22.36
14.52
12.29
90
0.946
D/E ratiox
1.220
1.277
1.338
1.496
1.467
1.456
1.610
1.692
1.983
2.312
0.376
1.692
1.482
24
19.57
Enterprise valueSR M
7.033
7.634
6.927
6.912
7.324
7.362
6.470
5.792
5.402
4.934
6.828
(7.60%)
(4.43%)
31
8.109
LT debtSR M
14.44
16.84
18.50
19.25
22.73
23.48
27.17
31.63
33.92
37.26
9.144
10.39%
9.87%
73
Cost of revenue
1.04%
1.00×
Operating expenses
1.35%
1.03×
Cash and investments
19.02%
Property and equipment
17.34%
Return on capital
122.24%
Spread over hurdle
114.42%