24.61
RevenueSR M
32.17
33.03
34.01
35.12
36.55
36.56
36.40
37.91
38.32
39.22
26.59
1.42%
2.03%
15
19.04
Revenue growth%
12.99
11.18
12.40
12.03
10.62
10.43
10.40
11.59
12.85
14.90
14.43
11.59
11.81
12
4.76
Gross margin%
23.11
20.70
21.76
22.75
25.63
22.88
21.94
24.40
25.81
25.20
2.78
24.40
23.00
42
17.06
Operating margin%
17.53
19.55
16.95
15.26
13.10
12.95
15.80
18.11
19.67
22.26
27.37
18.11
17.24
32
10.59
Net margin%
25.83
26.99
28.05
26.65
28.26
27.76
25.62
23.48
23.83
21.82
20.74
23.83
26.24
34
25.37
P/E ratio (avg)x
5.615
4.971
4.857
5.172
5.550
4.760
4.994
4.425
4.071
4.092
20.19
4.425
4.914
14
8.628
EV/EBITx
27.26
26.50
27.83
28.55
29.70
31.35
34.95
31.67
34.55
38.24
20.46
34.55
30.52
92
21.52
FCF yield (avg)%
7.39
10.17
11.05
9.36
6.70
9.36
10.41
8.41
7.95
5.02
10.81
8.41
8.88
42
3.61
FCF margin%
28.61
28.07
28.79
26.89
24.74
25.88
28.09
30.74
33.02
35.02
16.92
30.74
28.35
52
0.715
FCF / Net incomex
2.209
2.519
2.480
2.781
2.855
3.218
3.343
3.829
4.267
4.672
1.721
3.829
3.036
65
5.91
ROIC%
29.32
30.02
30.01
30.82
33.68
33.65
30.71
29.57
29.27
26.48
11.41
29.57
30.01
67
15.49
Return on equity%
33.55
33.86
35.08
32.79
30.54
28.75
28.22
30.63
27.95
30.51
24.96
28.75
30.58
20
26.77
Return on assets%
25.13
23.12
22.18
23.54
25.78
25.90
23.54
26.08
28.21
27.00
14.31
26.08
25.45
61
7.13
EPSSR
2.42
2.54
2.24
2.30
2.21
2.43
2.16
2.34
2.09
2.21
7.44
0.05%
(1.95%)
—
6.47
EPS growth%
10.91
8.16
9.12
6.60
8.08
6.03
8.57
9.84
9.03
7.88
20.89
8.57
8.36
26
12.37
Bookvalue per shSR
2.54
2.64
2.78
2.88
2.83
2.62
2.43
2.33
2.16
2.07
10.98
(6.00%)
(2.73%)
—
5.25
FCF per shareSR
3.52
3.08
3.34
3.12
3.33
3.40
3.24
3.22
3.04
2.62
11.47
(4.66%)
(3.22%)
—
5.51
Dividend per shSR
2.53
2.80
3.10
3.14
2.93
2.55
2.53
2.78
2.98
3.20
10.76
1.75%
3.04%
—
8.94
Div yield (avg)%
31.41
32.95
34.13
34.60
33.38
31.89
33.59
34.53
32.74
30.77
11.36
32.74
33.17
11
21.27
Payout ratio%
17.70
17.82
18.42
15.92
18.02
15.65
13.38
14.26
11.31
12.80
24.21
13.38
15.79
43
3.059
Shares (diluted)M
3.787
3.871
4.264
4.262
4.572
5.445
6.498
7.450
8.047
9.643
2.978
16.10%
9.74%
10
10.59
Buyback yield%
12.01
14.89
12.00
13.21
15.70
17.02
18.92
16.98
18.85
20.25
25.89
18.85
16.34
65
1.371
D/E ratiox
1.403
1.455
1.433
1.528
1.753
1.832
2.151
2.434
2.395
2.866
0.838
2.395
1.793
71
44.40
Enterprise valueSR M
42.50
46.81
49.33
54.80
60.95
57.64
51.80
56.91
63.34
69.17
31.73
2.57%
5.51%
50
15.12
LT debtSR M
42.47
41.75
42.14
47.45
48.36
53.32
60.19
61.60
63.22
59.64
42.30
4.28%
4.88%
84
Cost of revenue
2.03%
1.00×
Operating expenses
2.23%
1.02×
Cash and investments
17.70%
Goodwill & intangibles
15.34%