39.00
RevenueSR M
27.35
29.32
31.71
34.98
38.05
42.07
45.30
49.39
54.70
60.26
39.95
9.63%
9.06%
59
21.36
Revenue growth%
20.83
21.02
22.26
20.55
19.37
19.00
16.74
19.01
18.88
17.16
13.31
18.88
19.19
89
23.16
Gross margin%
30.79
32.94
31.45
33.85
33.06
34.25
35.94
36.33
34.53
31.97
17.20
34.53
33.45
55
18.79
Operating margin%
32.45
33.16
32.20
33.00
34.63
33.17
31.98
29.34
29.13
27.59
29.44
29.34
32.32
34
21.61
Net margin%
4.55
4.40
6.49
6.11
5.28
5.27
2.89
0.51
1.93
0.40
6.66
1.93
4.48
83
35.03
P/E ratio (avg)x
63.65
67.60
73.48
72.06
71.13
80.51
91.16
107.7
108.2
119.7
25.14
107.7
76.99
76
30.23
EV/EBITx
27.54
31.17
33.22
34.89
32.60
35.34
35.99
41.70
41.54
42.77
15.81
41.54
35.12
14
29.78
FCF yield (avg)%
19.50
16.74
15.64
14.28
16.04
13.38
14.71
12.34
12.10
13.65
9.59
13.38
14.50
75
14.03
FCF margin%
6.06
5.75
3.73
3.33
3.59
5.32
7.70
10.56
11.12
12.40
2.41
10.56
5.91
73
1.281
FCF / Net incomex
2.472
2.796
2.779
2.683
2.762
3.001
2.921
3.001
3.553
3.616
0.879
3.001
2.858
28
12.61
ROIC%
6.24
8.52
6.53
3.54
1.15
3.67
4.36
4.79
7.66
9.88
13.17
4.79
5.51
34
13.10
Return on equity%
2.44
2.31
5.19
4.07
3.85
3.33
2.02
1.03
0.89
2.58
18.26
2.02
2.51
21
6.20
Return on assets%
15.50
14.90
15.75
13.62
12.32
10.17
11.76
12.93
10.68
7.91
21.72
10.68
12.62
30
0.51
EPSSR
1.13
1.26
1.46
1.58
1.78
1.90
1.99
2.32
2.68
3.11
0.55
11.78%
10.74%
—
22.38
EPS growth%
23.48
22.94
22.75
20.85
19.62
16.96
16.07
15.55
15.21
16.05
18.50
16.05
18.29
34
0.85
Bookvalue per shSR
1.80
1.75
1.80
1.98
2.13
2.01
2.29
2.57
2.70
3.06
1.56
7.53%
5.48%
—
1.05
FCF per shareSR
0.52
0.48
0.46
0.43
0.46
0.50
0.55
0.59
0.66
0.62
1.12
6.23%
1.10%
—
0.73
Dividend per shSR
0.60
0.65
0.72
0.84
0.88
1.03
1.22
1.21
1.37
1.60
1.22
12.71%
10.95%
—
24.72
Div yield (avg)%
20.56
18.24
20.94
21.40
24.15
21.29
20.09
18.50
19.32
17.01
22.15
19.32
20.32
31
26.25
Payout ratio%
4.49
5.48
6.89
5.42
4.44
5.75
7.40
7.24
6.36
7.38
22.81
7.24
6.05
80
30.65
Shares (diluted)M
31.22
27.88
25.54
26.93
28.28
26.93
27.23
29.09
25.80
26.21
29.99
(1.51%)
(2.02%)
42
9.83
Buyback yield%
25.41
25.99
27.17
26.57
26.41
23.96
26.32
23.40
24.22
24.12
17.45
24.12
25.70
84
1.148
D/E ratiox
0.259
0.252
0.238
0.256
0.277
0.238
0.218
0.217
0.189
0.177
0.483
0.217
0.238
57
21.48
Enterprise valueSR M
19.40
19.74
21.95
20.99
20.56
22.86
22.47
22.97
22.13
20.87
32.14
0.31%
0.34%
86
24.53
LT debtSR M
18.02
16.93
17.03
18.06
15.58
15.90
14.97
14.33
14.92
15.94
4.629
0.45%
(0.50%)
34
Cost of revenue
9.22%
1.01×
Operating expenses
8.32%
0.93×
Goodwill & intangibles
20.08%