21.96
RevenueSR M
15.41
16.42
17.34
18.59
20.06
21.45
23.58
25.41
27.12
29.25
23.82
7.83%
7.34%
70
13.81
Revenue growth%
23.17
22.53
21.58
23.68
20.95
19.22
17.84
14.90
17.32
15.35
2.63
17.32
20.09
88
12.98
Gross margin%
12.28
10.06
10.71
8.37
11.14
8.52
6.26
6.41
7.24
5.89
14.77
6.41
8.45
93
25.51
Operating margin%
22.81
23.41
24.52
24.96
26.40
26.23
26.69
29.23
32.14
32.46
15.44
29.23
26.31
75
9.42
Net margin%
26.63
24.69
25.95
26.14
25.32
25.61
25.89
24.70
26.87
27.64
27.88
25.89
25.92
80
35.64
P/E ratio (avg)x
12.79
14.24
14.67
16.08
17.19
17.17
17.99
20.48
20.87
21.37
10.56
20.48
17.18
65
18.33
EV/EBITx
37.69
41.79
47.45
54.05
55.40
51.55
52.71
48.19
49.13
44.30
34.24
49.13
48.66
13
5.55
FCF yield (avg)%
19.04
19.69
16.88
17.51
16.44
15.21
17.59
18.06
18.62
19.14
16.08
18.06
17.82
23
16.83
FCF margin%
15.76
17.90
15.50
17.19
19.31
19.11
20.44
18.06
19.84
19.18
18.69
19.18
18.59
24
0.304
FCF / Net incomex
0.435
0.418
0.408
0.465
0.472
0.479
0.519
0.575
0.624
0.716
0.877
0.575
0.476
94
10.05
ROIC%
19.04
17.70
16.47
13.51
13.06
10.37
11.75
11.28
13.75
11.72
29.66
11.72
13.28
44
7.71
Return on equity%
13.70
12.26
10.67
13.52
14.78
15.05
17.83
19.59
21.45
19.65
22.73
19.59
14.92
91
15.66
Return on assets%
25.17
27.09
27.37
25.68
28.37
30.98
29.51
30.47
29.28
26.39
11.06
29.51
27.87
31
0.92
EPSSR
0.80
0.84
0.97
1.05
1.07
1.09
1.24
1.20
1.36
1.58
0.94
8.13%
7.62%
—
9.69
EPS growth%
19.37
20.71
18.49
18.19
15.98
14.42
12.47
10.19
11.86
12.33
19.69
12.33
15.20
57
1.58
Bookvalue per shSR
0.72
0.79
0.88
0.90
0.96
1.03
1.08
1.23
1.39
1.54
0.35
9.77%
7.92%
—
1.50
FCF per shareSR
1.22
1.39
1.65
1.88
1.93
2.31
2.45
2.88
3.36
3.70
1.01
13.94%
11.62%
—
0.80
Dividend per shSR
1.89
1.90
2.13
2.01
2.00
2.09
2.25
2.51
2.50
2.64
1.85
5.71%
4.72%
—
22.14
Div yield (avg)%
3.52
4.31
4.23
4.84
7.81
9.79
12.46
14.14
15.96
14.67
24.68
14.14
8.80
89
9.86
Payout ratio%
7.57
7.10
7.81
5.97
6.10
4.04
6.66
8.87
7.82
8.37
21.38
7.82
7.33
38
7.113
Shares (diluted)M
4.709
4.503
3.850
3.334
2.853
3.070
2.718
2.672
2.289
2.501
7.487
(2.60%)
(5.82%)
61
20.49
Buyback yield%
8.18
7.14
6.45
6.75
5.39
5.37
3.12
2.10
2.90
2.70
2.28
2.90
5.38
70
0.603
D/E ratiox
1.047
1.134
1.233
1.406
1.522
1.474
1.550
1.699
1.887
1.926
0.839
1.699
1.498
33
4.975
Enterprise valueSR M
14.28
13.53
11.72
12.39
12.20
11.40
11.51
12.37
12.71
12.87
15.45
1.07%
(0.20%)
39
9.427
LT debtSR M
3.436
3.541
3.187
3.404
3.562
3.395
3.594
3.671
3.522
3.680
3.298
0.66%
1.53%
38
Cost of revenue
7.27%
0.99×
Operating expenses
8.00%
1.06×
Property and equipment
20.17%
Spread over hurdle
(4.90%)