1.945
RevenueSR B
6.415
6.422
6.483
6.650
6.724
6.733
6.637
6.813
6.840
7.059
2.055
0.98%
1.07%
21
25.37
Revenue growth%
9.16
11.94
14.08
11.29
14.02
12.90
10.23
11.22
12.97
10.39
12.02
11.22
11.62
48
29.28
Gross margin%
2.18
0.80
0.40
2.10
0.40
0.40
0.40
0.40
1.20
1.42
5.10
0.40
0.60
34
17.22
Operating margin%
13.36
16.29
14.74
14.64
17.54
20.17
18.14
15.50
15.30
16.06
25.67
16.06
15.78
62
25.94
Net margin%
6.94
5.70
8.49
6.64
5.03
7.64
10.22
9.24
11.62
13.45
23.63
10.22
8.07
35
19.39
P/E ratio (avg)x
35.68
33.56
29.80
26.42
29.29
31.45
33.75
34.92
35.94
37.46
12.83
34.92
33.65
94
11.60
EV/EBITx
19.27
20.30
22.85
21.97
23.59
26.48
27.85
27.84
28.92
29.16
16.99
27.85
25.03
23
5.46
FCF yield (avg)%
34.86
33.55
35.16
37.89
36.96
35.13
37.65
37.58
35.49
33.92
24.57
35.49
35.32
67
8.63
FCF margin%
19.37
16.76
16.80
15.66
16.70
19.03
18.32
20.51
21.84
24.83
17.20
20.51
18.67
11
0.997
FCF / Net incomex
3.188
3.633
4.268
5.081
5.301
5.768
6.242
6.145
6.274
7.283
1.708
6.242
5.535
73
3.71
ROIC%
4.94
3.64
2.57
0.65
3.28
3.61
5.54
6.31
3.38
2.39
12.03
3.61
3.49
8
7.26
Return on equity%
17.49
20.03
19.32
18.40
17.66
19.51
21.80
22.98
21.23
18.40
19.86
21.23
19.41
55
24.57
Return on assets%
27.34
28.50
28.06
31.06
28.37
25.39
24.29
21.74
22.26
23.03
16.60
23.03
26.36
86
2.60
EPSSR
2.03
2.42
2.57
2.96
3.49
3.68
4.23
4.04
4.60
4.57
2.84
5.52%
8.95%
—
17.39
EPS growth%
17.03
16.69
15.94
16.75
18.79
19.59
21.66
19.80
18.58
15.64
26.24
19.59
17.80
14
1.33
Bookvalue per shSR
1.31
1.32
1.21
1.24
1.25
1.28
1.30
1.35
1.26
1.35
2.29
1.43%
0.28%
—
3.81
FCF per shareSR
1.11
1.06
1.15
1.20
1.08
0.98
0.95
1.05
1.02
1.04
3.37
(0.87%)
(1.74%)
—
7.81
Dividend per shSR
9.52
9.16
8.45
8.57
9.44
10.94
10.28
9.79
9.16
9.75
6.80
0.64%
1.69%
—
22.29
Div yield (avg)%
5.19
6.83
6.22
7.68
10.29
9.70
11.11
13.06
13.30
14.19
4.45
13.06
9.99
95
13.46
Payout ratio%
21.17
23.90
24.41
25.07
26.05
23.39
21.84
24.04
21.60
23.12
11.29
23.12
23.65
74
0.783
Shares (diluted)B
1.039
0.951
0.905
0.931
1.026
1.009
0.954
1.009
0.987
1.098
0.757
1.37%
1.62%
9
19.49
Buyback yield%
12.12
9.20
11.61
14.12
14.54
16.99
15.35
16.00
15.18
17.72
19.05
16.00
14.86
64
0.157
D/E ratiox
0.162
0.177
0.205
0.211
0.231
0.250
0.274
0.269
0.282
0.317
1.054
0.274
0.240
30
6.317
Enterprise valueSR B
2.069
2.012
2.124
2.204
2.411
2.638
2.611
2.582
2.677
2.748
5.944
2.65%
3.91%
48
6.338
LT debtSR B
0.751
0.724
0.649
0.628
0.634
0.577
0.608
0.590
0.543
0.492
6.348
(4.97%)
(4.57%)
24
Cost of revenue
1.20%
1.01×
Operating expenses
0.91%
0.98×
Cash and investments
16.44%
Spread over hurdle
39.78%