0.328
RevenueSR B
0.541
0.574
0.618
0.676
0.733
0.797
0.869
0.939
0.994
1.070
0.341
7.86%
8.09%
83
5.40
Revenue growth%
10.02
9.89
7.42
4.93
3.80
4.90
4.61
4.62
5.08
5.53
6.77
4.90
5.01
58
18.71
Gross margin%
2.47
0.64
0.40
0.40
3.05
3.01
3.77
2.29
5.27
6.47
21.29
3.77
2.74
83
29.80
Operating margin%
2.69
0.74
0.86
1.07
1.98
4.35
3.68
2.05
2.36
1.61
17.62
2.36
2.02
28
16.11
Net margin%
8.83
8.53
6.58
8.25
6.34
3.96
1.99
0.40
0.40
0.40
16.60
0.40
5.15
21
9.013
P/E ratio (avg)x
45.79
52.69
60.80
69.88
76.42
86.77
100.6
114.4
128.7
131.4
12.05
114.4
81.60
64
21.47
EV/EBITx
21.02
23.61
26.62
28.34
31.19
32.46
35.97
34.96
36.99
38.64
25.54
35.97
31.82
9
4.14
FCF yield (avg)%
34.38
34.85
35.88
36.90
37.54
36.19
33.97
36.41
33.50
36.09
15.62
36.09
35.98
71
15.05
FCF margin%
6.87
9.02
6.24
8.97
11.84
13.25
14.01
12.04
12.98
11.65
11.06
12.98
11.75
59
0.966
FCF / Net incomex
0.437
0.494
0.527
0.524
0.534
0.636
0.701
0.800
0.795
0.839
0.885
0.795
0.585
67
18.03
ROIC%
31.55
29.45
26.98
24.00
25.78
25.55
26.28
27.15
25.65
23.61
12.27
25.65
26.03
8
3.86
Return on equity%
20.80
19.22
21.41
21.88
20.51
22.90
21.12
20.16
19.53
17.34
20.27
20.16
20.66
69
9.85
Return on assets%
21.48
18.73
19.32
21.27
19.29
18.32
19.45
18.75
19.39
20.33
24.90
19.39
19.36
38
0.92
EPSSR
0.82
0.86
0.91
0.82
0.82
0.82
0.80
0.76
0.74
0.73
0.99
(2.36%)
(1.31%)
—
18.05
EPS growth%
24.13
21.98
19.09
20.20
22.10
23.62
24.42
24.05
23.53
22.14
26.79
23.62
22.84
17
0.69
Bookvalue per shSR
0.53
0.60
0.58
0.58
0.59
0.55
0.54
0.57
0.59
0.58
0.84
(0.23%)
0.81%
—
0.18
FCF per shareSR
1.16
1.24
1.19
1.24
1.22
1.19
1.22
1.36
1.43
1.46
1.18
3.70%
1.43%
—
1.08
Dividend per shSR
1.59
1.61
1.61
1.84
2.07
2.19
2.37
2.37
2.69
2.57
0.61
4.45%
5.64%
—
15.16
Div yield (avg)%
18.32
17.40
17.78
19.19
18.11
19.45
17.22
18.63
16.04
17.15
23.95
17.22
17.94
28
24.53
Payout ratio%
20.42
17.51
20.32
21.22
22.48
22.13
24.82
24.93
25.33
24.38
18.45
24.82
22.30
76
208.1
Shares (diluted)M
308.9
326.6
393.9
478.7
488.9
582.0
671.4
803.4
795.9
843.6
201.7
11.53%
10.62%
43
23.27
Buyback yield%
22.47
21.70
24.41
25.92
25.10
26.57
28.51
29.13
26.78
29.09
3.12
28.51
26.25
80
0.185
D/E ratiox
1.702
1.803
1.993
2.211
2.573
2.950
3.216
3.691
4.004
4.482
0.130
3.691
2.762
56
596.0
Enterprise valueSR M
536.8
576.9
504.4
475.7
443.5
462.9
464.1
483.6
430.7
396.7
378.0
(2.21%)
(2.97%)
40
572.0
LT debtSR M
512.7
547.0
600.0
661.7
709.3
789.9
814.4
911.1
861.4
846.9
864.2
3.61%
5.03%
5
Cost of revenue
8.26%
1.02×
Operating expenses
7.93%
0.99×
Spread over hurdle
(3.73%)