0.420
RevenueSR B
1.539
1.617
1.675
1.732
1.790
1.865
1.942
2.016
2.107
2.203
0.470
4.24%
4.01%
94
15.21
Revenue growth%
29.71
31.77
32.50
31.27
31.74
30.49
28.35
26.59
28.66
26.93
20.10
28.35
30.10
71
20.32
Gross margin%
10.09
8.62
8.89
8.55
10.72
12.61
15.59
16.97
16.99
14.71
23.90
15.59
11.66
15
18.16
Operating margin%
8.79
6.70
4.54
5.59
4.01
2.10
3.35
3.11
3.28
1.28
5.55
3.11
3.68
64
10.62
Net margin%
28.09
30.65
29.39
31.38
32.58
33.47
36.20
35.10
37.94
39.41
12.87
36.20
33.03
33
28.43
P/E ratio (avg)x
47.16
44.72
49.43
53.36
61.87
59.76
62.19
63.70
60.28
60.47
37.31
60.47
60.02
7
7.491
EV/EBITx
14.09
12.84
12.89
12.67
11.58
12.88
12.28
13.64
13.23
12.09
37.81
12.88
12.86
28
16.99
FCF yield (avg)%
14.22
14.25
12.02
12.98
13.84
13.32
12.70
12.90
15.10
15.14
21.60
13.32
13.58
80
21.93
FCF margin%
5.38
8.12
5.69
6.37
5.22
3.99
4.29
2.29
0.88
3.57
6.94
3.57
4.75
12
0.373
FCF / Net incomex
0.437
0.478
0.536
0.547
0.619
0.739
0.782
0.812
0.874
1.002
1.380
0.812
0.679
90
12.17
ROIC%
20.92
19.10
21.50
19.72
22.05
19.68
22.40
19.72
21.20
23.17
6.10
21.20
21.06
28
13.26
Return on equity%
2.94
1.24
0.40
2.92
4.78
4.91
5.96
4.89
6.34
6.11
16.47
5.96
4.83
54
15.62
Return on assets%
13.23
12.47
15.06
13.48
15.09
14.42
15.34
13.61
15.86
14.94
16.54
14.94
14.68
31
0.76
EPSSR
0.59
0.58
0.62
0.61
0.68
0.76
0.89
1.01
1.15
1.13
0.79
10.69%
7.22%
—
24.74
EPS growth%
8.47
11.41
12.61
14.12
15.55
18.35
17.58
17.28
19.40
20.28
6.90
18.35
16.41
65
0.18
Bookvalue per shSR
0.74
0.63
0.64
0.56
0.54
0.56
0.48
0.42
0.41
0.40
0.25
(5.77%)
(5.27%)
—
0.42
FCF per shareSR
1.12
1.15
1.04
0.93
0.81
0.76
0.77
0.80
0.79
0.76
0.56
(1.21%)
(3.12%)
—
0.86
Dividend per shSR
0.39
0.43
0.48
0.54
0.52
0.61
0.63
0.69
0.75
0.80
0.61
8.84%
7.19%
—
14.92
Div yield (avg)%
16.32
16.13
17.74
18.89
18.76
16.42
18.86
20.36
20.63
20.59
25.66
20.36
18.81
39
21.32
Payout ratio%
10.91
11.30
12.60
10.32
7.47
8.30
6.59
4.36
6.56
7.94
13.27
6.59
8.12
31
0.897
Shares (diluted)B
1.177
1.328
1.442
1.390
1.432
1.599
1.794
1.851
1.724
1.781
0.913
4.46%
5.56%
58
12.08
Buyback yield%
3.22
5.80
5.30
2.95
5.68
3.44
3.80
1.74
0.40
0.40
28.80
1.74
3.33
64
1.494
D/E ratiox
0.928
0.816
0.881
0.864
0.779
0.818
0.756
0.645
0.566
0.483
1.665
0.645
0.797
9
2.438
Enterprise valueSR B
4.826
5.247
5.726
5.816
6.300
6.433
7.224
7.989
7.972
8.821
2.577
6.96%
8.19%
69
1.929
LT debtSR B
2.256
2.130
2.048
2.075
2.260
1.955
1.804
1.761
1.906
1.982
1.064
(2.59%)
(2.07%)
29
Cost of revenue
3.89%
0.99×
Operating expenses
4.15%
1.01×
Property and equipment
17.95%
Goodwill & intangibles
16.82%
Return on capital
106.60%
Spread over hurdle
96.43%