3.742
RevenueSR B
11.32
11.24
11.30
11.19
11.34
11.43
11.30
11.33
11.41
11.24
3.888
(0.16%)
0.17%
59
22.68
Revenue growth%
1.28
0.40
1.20
0.40
2.88
2.41
3.15
5.00
4.59
2.26
7.28
3.15
2.34
76
26.17
Gross margin%
10.82
10.08
10.17
10.54
10.70
8.52
9.20
11.30
10.84
9.95
10.51
9.95
10.36
53
22.34
Operating margin%
17.84
17.87
17.50
17.13
17.77
18.42
19.24
21.75
20.14
20.76
27.97
20.14
18.15
25
14.67
Net margin%
8.39
9.31
9.84
8.38
9.88
11.14
12.93
14.16
12.18
14.28
16.39
12.93
10.51
30
25.69
P/E ratio (avg)x
44.54
50.58
51.50
49.16
50.14
55.63
55.92
53.12
55.53
51.73
33.70
55.53
51.62
49
34.53
EV/EBITx
35.55
35.55
39.81
43.36
46.89
44.30
41.69
43.88
48.94
45.98
8.218
44.30
43.62
31
7.40
FCF yield (avg)%
24.71
22.81
20.74
20.96
20.60
19.88
19.01
19.00
21.43
19.85
11.22
19.85
20.67
59
14.89
FCF margin%
22.20
20.76
17.81
15.90
14.44
13.55
14.52
14.89
17.37
19.98
16.62
14.89
16.64
5
1.532
FCF / Net incomex
0.763
0.812
0.828
0.895
0.915
0.823
0.882
0.822
0.906
0.902
1.693
0.882
0.855
80
21.09
ROIC%
5.28
6.36
8.95
11.32
8.54
11.54
10.42
10.97
9.75
6.98
7.72
10.42
9.35
71
5.16
Return on equity%
27.48
25.29
25.87
24.14
23.26
25.82
28.17
28.37
26.54
25.61
13.19
26.54
25.85
33
9.91
Return on assets%
10.36
8.26
6.09
4.39
5.90
8.88
10.46
11.46
9.72
9.46
11.93
9.72
9.17
6
1.27
EPSSR
0.97
0.93
1.03
1.01
1.11
1.07
1.22
1.25
1.24
1.20
1.36
1.50%
3.40%
—
25.47
EPS growth%
17.68
19.42
21.26
19.10
16.52
17.32
16.27
18.02
16.85
15.91
25.32
16.85
17.50
31
0.94
Bookvalue per shSR
0.77
0.70
0.65
0.57
0.57
0.58
0.59
0.52
0.55
0.59
1.12
0.77%
(2.67%)
—
0.66
FCF per shareSR
1.43
1.53
1.74
1.62
1.49
1.41
1.62
1.61
1.76
1.81
0.86
3.94%
2.55%
—
0.36
Dividend per shSR
1.71
1.75
1.63
1.50
1.31
1.18
1.21
1.26
1.10
0.94
1.17
(6.35%)
(6.08%)
—
7.40
Div yield (avg)%
6.76
4.02
3.15
1.15
0.40
1.17
3.33
5.45
5.58
4.27
25.40
4.27
3.68
24
20.25
Payout ratio%
22.48
24.36
26.26
25.27
23.47
22.04
24.92
27.00
24.62
23.98
24.14
24.62
24.49
28
4.201
Shares (diluted)B
5.916
5.962
6.782
7.337
6.829
7.372
6.895
6.888
7.340
8.014
4.123
3.25%
3.69%
55
16.69
Buyback yield%
5.04
3.39
4.07
1.58
2.09
3.44
0.65
1.28
0.40
2.99
21.84
1.28
2.54
84
1.048
D/E ratiox
1.446
1.387
1.429
1.537
1.593
1.715
1.543
1.336
1.380
1.425
1.473
1.425
1.438
36
7.102
Enterprise valueSR B
9.357
10.13
10.26
10.24
11.69
11.25
10.77
10.64
9.995
10.15
5.720
(2.79%)
0.72%
70
6.023
LT debtSR B
14.35
15.73
18.84
22.21
24.76
26.24
27.95
29.97
34.65
38.76
8.945
9.38%
11.93%
28
Cost of revenue
0.17%
1.00×
Operating expenses
0.68%
1.05×
Spread over hurdle
(3.27%)