48.54
RevenueSR M
56.58
60.66
66.99
71.72
78.37
84.00
90.80
98.58
105.0
115.8
52.56
8.12%
8.12%
81
12.67
Revenue growth%
17.49
14.54
15.05
16.75
17.58
14.85
14.54
14.15
13.89
14.99
15.82
14.54
14.92
35
19.32
Gross margin%
11.01
10.88
9.21
7.90
6.33
6.24
6.31
8.68
5.72
3.71
28.22
6.24
7.11
43
10.43
Operating margin%
6.58
8.42
10.88
12.59
10.92
8.87
11.13
12.45
13.60
14.13
7.12
12.45
11.02
36
6.49
Net margin%
0.40
0.40
1.45
0.40
1.38
0.40
0.40
0.40
0.40
3.04
24.35
0.40
0.40
93
22.46
P/E ratio (avg)x
16.31
16.48
17.12
15.68
17.29
15.30
16.52
15.52
14.65
14.50
24.93
15.30
16.00
88
24.24
EV/EBITx
17.09
17.25
18.02
17.04
16.08
14.95
16.50
16.57
19.04
18.87
25.43
16.57
17.07
63
23.80
FCF yield (avg)%
15.09
16.47
17.39
16.18
16.56
17.88
18.91
21.28
21.98
19.69
13.58
19.69
17.64
12
5.30
FCF margin%
8.26
8.75
6.08
4.13
4.61
4.99
3.28
1.26
0.55
0.97
7.36
1.26
4.37
86
1.785
FCF / Net incomex
1.384
1.526
1.490
1.651
1.710
1.955
2.242
2.159
2.370
2.752
1.440
2.242
1.832
85
21.76
ROIC%
24.55
23.12
23.16
21.86
23.45
20.47
20.31
19.00
16.43
17.61
22.77
19.00
21.17
73
8.50
Return on equity%
12.45
14.36
14.24
13.99
16.39
17.47
19.65
21.11
18.92
18.60
6.32
18.92
16.93
85
29.80
Return on assets%
24.29
26.61
27.96
30.53
32.13
30.37
33.09
35.82
37.72
35.30
14.82
35.30
31.33
56
6.72
EPSSR
6.73
6.97
7.19
7.56
7.38
7.87
8.87
9.84
10.15
10.99
7.22
8.28%
4.61%
—
25.18
EPS growth%
15.92
16.05
13.54
12.20
9.66
12.41
13.91
13.77
15.99
17.80
22.58
13.91
13.84
72
2.71
Bookvalue per shSR
8.88
8.24
8.15
8.77
8.26
8.08
8.68
8.76
9.39
10.06
7.73
4.00%
2.16%
—
7.93
FCF per shareSR
5.66
6.02
5.65
5.45
5.60
5.98
5.95
6.48
5.94
6.48
2.91
2.99%
2.11%
—
8.36
Dividend per shSR
4.85
4.76
4.80
4.47
4.92
4.83
5.45
4.99
5.12
5.75
8.24
3.17%
1.19%
—
9.53
Div yield (avg)%
19.46
16.78
16.47
17.49
16.53
17.94
15.22
12.35
12.98
14.67
3.53
14.67
16.50
15
16.39
Payout ratio%
15.64
18.06
16.44
18.58
20.21
18.29
20.91
19.66
19.04
17.46
10.39
19.04
18.43
6
6.885
Shares (diluted)M
8.985
8.768
9.376
9.556
10.64
10.75
11.23
11.40
13.52
14.65
6.797
6.59%
5.13%
82
6.28
Buyback yield%
9.54
10.35
9.67
8.38
7.53
10.33
11.37
11.73
11.95
11.52
22.60
11.52
10.34
45
1.690
D/E ratiox
1.936
2.123
2.279
2.400
2.819
3.032
2.874
3.250
3.266
3.709
0.162
3.250
2.846
38
96.79
Enterprise valueSR M
34.38
36.14
33.94
34.33
34.18
34.53
32.17
29.52
31.13
30.28
8.970
(2.39%)
(2.03%)
20
5.303
LT debtSR M
34.97
34.63
34.88
37.60
36.07
36.76
36.58
37.30
37.18
41.78
21.34
2.98%
1.58%
67
Cost of revenue
8.12%
1.00×
Operating expenses
8.78%
1.06×
Property and equipment
14.30%